8-K/A
Liberty Latin America Ltd. (LILA)
View as plain text
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
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 31, 2020
LIBERTY LATIN AMERICA LTD.
(Exact Name of Registrant as Specified in Charter)
| Bermuda | 001-38335 | 98-1386359 |
|---|---|---|
| (State or other jurisdiction<br>of incorporation) | (Commission<br> <br>File Number) | (IRS Employer<br>Identification #) |
| Clarendon House, | ||
| --- | ||
| 2 Church Street, | ||
| Hamilton HM 11, Bermuda | ||
| (Address of Principal Executive Office) |
(303) 925-6000
(Registrant’s telephone number, including area code)
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:
| ☐ | 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)) |
| --- | --- |
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading<br> <br>Symbols | Name of Each Exchange<br> <br>on Which Registered |
|---|---|---|
| Class A Common Shares, par value $0.01 per share | LILA | The NASDAQ Stock Market LLC |
| Class C Common Shares, par value $0.01 per share | LILAK | The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
On November 5, 2020, Liberty Latin America Ltd. (“Liberty Latin America” or “LLA”) filed its Current Report on Form 8-K (“Original Form 8-K”) to report the acquisition of AT&T’s wireless and wireline operations in Puerto Rico and the U.S. Virgin Islands (the “Acquisition Assets”) pursuant to the previously-announced Stock Purchase Agreement, dated October 9, 2019, among AT&T Corp., AT&T International Holdings, LLC and SBC Telecom, Inc., Liberty Latin America and Liberty Latin America’s wholly-owned subsidiary, Liberty Communications PR Holding LP (f/k/a Leo Cable LP). This Amendment No. 1 to the Original Form 8-K (“Form 8-K/A”) is filed to include the financial statement information required under Item 9.01 of Form 8-K in connection with the acquisition of the Acquisition Assets.
Except to the extent expressly set forth herein, this Form 8-K/A speaks as of the filing date of the Original Form 8-K and has not been updated to reflect events occurring subsequent to the original filing date. Accordingly, this Form 8-K/A should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the Original Form 8-K.
| Item 9.01 | Financial Statements and Exhibits |
|---|
(a) Financial statements of business acquired
The audited combined financial statements of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (components of AT&T Inc.) as of and for the years ended December 31, 2019 and 2018 and related notes thereto and Report of Independents Auditors (the “Acquisition Assets Audited Financial Statements”), are filed as Exhibit 99.1 hereto.
The unaudited combined financial statements of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (components of AT&T Inc.) as of September 30, 2020 and the related combined statements of operations and equity for the three and nine months ended September 30, 2020 and 2019, and the combined statements of cash flows for the nine months ended September 30, 2020 and 2019, and related notes thereto (the “Acquisition Assets Unaudited Financial Statements”), are filed as Exhibit 99.2 hereto.
(b) Pro forma financial information
The unaudited pro forma financial information of Liberty Latin America, after giving effect to the acquisition of the Acquisition Assets, as of September 30, 2020, the nine months ended September 30, 2020 and the year ended December 31, 2019 (“LLA Pro Forma Financial Statements”), is attached as Exhibit 99.3 and is incorporated herein by reference.
| (d) | Exhibits |
|---|---|
| Exhibit<br>No. | Exhibit Name |
| --- | --- |
| 23 | Consent of Independent Auditors |
| 99.1 | Acquisition Assets Audited Financial Statements |
| 99.2 | Acquisition Assets Unaudited Financial Statements |
| 99.3 | LLA Pro Forma Financial Statements |
| 101.SCH | XBRL Inline Taxonomy Extension Schema Document. |
| 101.CAL | XBRL Inline Taxonomy Extension Calculation Linkbase Document. |
| 101.DEF | XBRL Inline Taxonomy Extension Definition Linkbase. |
| 101.LAB | XBRL Inline Taxonomy Extension Label Linkbase Document. |
| 101.PRE | XBRL Inline Taxonomy Extension Presentation Linkbase Document. |
| 104 | Cover Page Interactive Data File.* (formatted as Inline XBRL and contained in Exhibit 101) |
Forward-looking Statements
This Form 8-K/A includes certain statements that are not historical facts but are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as “expect,” “may,” “believe,” “will,” “estimate,” “would,” “future,” and similar expressions that predict or indicate future events or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding integration costs not covered by the TSA, estimated synergy savings, the estimated timing of services related to certain service credits provided by AT&T, and other information and statements that are not historical fact. 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. In evaluating these statements, you should consider the risks and uncertainties discussed in LLA’s filings with the Securities and Exchange Commission. These forward-looking statements should not be relied upon as representing LLA’s assessments as of any date subsequent to the date of this Form 8-K/A, and we expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein, to reflect any change in our expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based. Accordingly, readers are cautioned not to place undue reliance on any forward-looking statement.
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.
| LIBERTY LATIN AMERICA LTD. | |
|---|---|
| By: | /s/ MICHAEL D. OLIVER |
| Michael D. Oliver | |
| Vice President, Global Financial Reporting |
Date: January 14, 2021
EX-23
Exhibit 23
Consent of Independent Auditors
We consent to the incorporation by reference in Registration Statements No. 333-223322 and 333-222515 on Form S-8 of Liberty Latin America Ltd. of our report dated March 30, 2020, relating to the combined financial statements of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (components of AT&T Inc.) as of and for the years ended December 31, 2019 and 2018 appearing in this Current Report on Form 8-K/A of Liberty Latin America Ltd.
/s/ Ernst & Young LLP
Atlanta, Georgia
January 14, 2021
EX-99.1
Exhibit 99.1
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACH HOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Financial Statements
AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. & Beach Holding Corporation
(A component of AT&T Inc.)
Years Ended December 31, 2019 and 2018
With Report of Independent Auditors
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Financial Statements
Years Ended December 31, 2019 and 2018
Contents
| Report of Independent Auditors | 1 |
|---|---|
| Combined Financial Statements | |
| Combined Balance Sheets | 3 |
| Combined Statements of Operations | 4 |
| Combined Statements of Equity | 5 |
| Combined Statements of Cash Flows | 6 |
| Notes to the Combined Financial Statements | 7 |
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Report of Independent Auditors
To Management of AT&T Inc.
We have audited the accompanying combined financial statements of AT&T Mobility Puerto Rico, AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (components of AT&T Inc. collectively referred to as the Company), which comprise the combined balance sheets as of December 31, 2019 and 2018, and the related combined statements of operations, combined statements of equity and combined statements of cash flows for the years then ended, and the related notes to the combined financial statements.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
1
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Adoption of Accounting Standards Updates
As discussed in Note 2 to the combined financial statements, the Company changed its method for accounting for leases as a result of the modified retrospective adoption of Accounting Standards Update (ASU) No. 2016-02, Leases (Topic 842), as amended, effective January 1, 2019. Our opinion is not modified with respect to this matter.
As discussed in Note 2 to the combined financial statements, the Company changed its method for recognizing revenue as a result of the modified retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), as amended, effective January 1, 2018. Our opinion is not modified with respect to this matter.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the combined financial position of AT&T Mobility Puerto Rico, AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation at December 31, 2019 and 2018, and the combined results of their operations and their cash flows for the years then ended in conformity with U.S. generally accepted accounting principles.
/s/ Ernst & Young LLP
Atlanta, Georgia
March 30, 2020
2
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Balance Sheets
(In Thousands)
| 2018 | |||
| Assets | |||
| Current assets: | |||
| Cash | 236 | $ | 241 |
| Accounts receivable, net of allowance for doubtful accounts of 2,203 and 1,851 | 61,290 | 66,268 | |
| Due from AT&T Inc. | 561,523 | — | |
| Inventories | 20,441 | 18,568 | |
| Prepaid expenses and other current assets | 155,795 | 160,589 | |
| Total current assets | 799,285 | 245,666 | |
| Property, plant and equipment, net | 695,456 | 675,681 | |
| FCC Licenses | 894,413 | 893,289 | |
| Goodwill | 402,384 | 402,384 | |
| Operating lease<br>right-of-use assets | 204,544 | — | |
| Other assets | 63,043 | 58,615 | |
| Total assets | 3,059,125 | $ | 2,275,635 |
| Liabilities and equity | |||
| Current liabilities: | |||
| Accounts payable and accrued liabilities | 9,252 | $ | 10,885 |
| Advanced billing and customer deposits | 24,735 | 23,614 | |
| Due to AT&T Inc. | — | 803,505 | |
| Current portion of lease obligations | 27,925 | 584 | |
| Total current liabilities | 61,912 | 838,588 | |
| Deferred income tax liabilities, net | 344,927 | 318,655 | |
| Long-term lease obligations | 206,949 | 12,520 | |
| Other long-term liabilities | 22,375 | 42,473 | |
| Total liabilities | 636,163 | 1,212,236 | |
| Commitments and contingencies (Note 11) | |||
| Equity | |||
| Net parent investment | 2,422,962 | 1,063,399 | |
| Total equity | 2,422,962 | 1,063,399 | |
| Total liabilities and equity | 3,059,125 | $ | 2,275,635 |
All values are in US Dollars.
See accompanying notes.
3
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Operations
(In Thousands)
| Year Ended December 31 | |||||
|---|---|---|---|---|---|
| 2019 | 2018 | ||||
| Operating revenues | |||||
| Service | $ | 697,195 | $ | 712,646 | |
| Equipment | **** | 191,103 | 189,836 | ||
| Total operating revenues | **** | 888,298 | 902,482 | ||
| Operating expenses | |||||
| Cost of services | **** | 250,717 | 304,694 | ||
| Cost of equipment sales | **** | 205,105 | 214,637 | ||
| Selling, general and administrative | **** | 236,922 | 728,206 | ||
| Depreciation | **** | 124,355 | 111,869 | ||
| Total operating expenses | **** | 817,099 | 1,359,406 | ||
| Operating income (loss) | **** | 71,199 | (456,924 | ) | |
| Interest expense, net | **** | 22,095 | 44,539 | ||
| Income (loss) before provision for income taxes | **** | 49,104 | (501,463 | ) | |
| Provision for income taxes | **** | 20,228 | 2,165 | ||
| Net income (loss) | $ | 28,876 | $ | (503,628 | ) |
See accompanying notes.
4
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Equity
(In Thousands)
| Year Ended December 31 | |||||
|---|---|---|---|---|---|
| 2019 | 2018 | ||||
| Net parent investment | |||||
| Balance at beginning of year | $ | 1,063,399 | $ | 1,592,350 | |
| Net income (loss) | **** | 28,876 | (503,628 | ) | |
| Cumulative effect of accounting change, net of tax (adoption of ASC 606) | 14,994 | ||||
| Net parent transfers | **** | 1,330,687 | (40,317 | ) | |
| Balance at end of year | $ | 2,422,962 | $ | 1,063,399 |
See accompanying notes.
5
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Cash Flows
(In Thousands)
| Year Ended December 31 | ||||||
|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||
| Operating activities | ||||||
| Net income (loss) | $ | 28,876 | **** | $ | (503,628 | ) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||
| Depreciation | **** | 124,355 | **** | 111,869 | ||
| Provision for doubtful accounts | **** | 17,449 | **** | 6,884 | ||
| Deferred income tax expense | **** | 27,698 | **** | 86,153 | ||
| Loss on disposal of property, plant and equipment | **** | 1,119 | **** | 167 | ||
| Goodwill impairment | **** | — | **** | 442,345 | ||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | **** | (2,551 | ) | (16,679 | ) | |
| Inventories | **** | (1,873 | ) | 564 | ||
| Prepaid expenses and other current assets | **** | (9,675 | ) | (24,895 | ) | |
| Lease right-of-use<br>assets | **** | (1,031 | ) | — | ||
| Other assets | **** | (5,980 | ) | (4,196 | ) | |
| Accounts payable and accrued liabilities | **** | (750 | ) | 777 | ||
| Advanced billing and customer deposits | **** | 1,121 | **** | 3,294 | ||
| Other long-term liabilities | **** | 1,115 | **** | (12,621 | ) | |
| Net cash provided by operating activities | **** | 179,873 | **** | 90,034 | ||
| Investing activities | ||||||
| Construction and capital expenditures | **** | (145,249 | ) | (336,130 | ) | |
| Interest during construction – FCC licenses | **** | (614 | ) | (3,206 | ) | |
| Acquisition of FCC licenses | **** | (387 | ) | — | ||
| Net loans to AT&T Inc. | **** | (7,916 | ) | — | ||
| Net cash used in investing activities | **** | (154,166 | ) | (339,336 | ) | |
| Financing activities | ||||||
| Net (repayments to) borrowings from AT&T Inc. | **** | (26,424 | ) | 249,811 | ||
| Payments on finance lease obligations | **** | 712 | **** | (502 | ) | |
| Net cash (used in) provided by financing activities | **** | (25,712 | ) | 249,309 | ||
| Net (decrease) increase in cash | **** | (5 | ) | 7 | ||
| Cash at beginning of year | **** | 241 | **** | 234 | ||
| Cash at end of year | $ | 236 | **** | $ | 241 |
See accompanying notes. ****
6
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
1.Organization
Description of the Business
The Combined Financial Statements include the accounts of all operations that comprise the wireless and wireline businesses of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (collectively referred to as the Company) that serve customers with a billing address based in Puerto Rico and the U.S. Virgin Islands.
AT&T Mobility Puerto Rico Inc. (AMPR) and AT&T Mobility Virgin Islands Inc. (AMVI) were incorporated on June 25, 1990, and April 4, 1994, respectively, under the laws of Delaware. AMPR and AMVI are indirect wholly owned subsidiaries of Beach Holding Corporation (Beach), which, in turn, is a wholly owned subsidiary of AT&T Inc. (AT&T or the Parent) and is included within AT&T’s Mobility business unit (AT&T Mobility) in the Communications segment.
In November 2009, AT&T acquired Centennial Communications Corp. (Centennial), a regional provider of wireless and wired communication services. Centennial Puerto Rico Operations Corp. (CPROC) and Centennial License Corp. (License Corp), both wholly owned subsidiaries of Centennial, provided wireless and wired services in Puerto Rico. At December 31, 2010, CPROC and License Corp were merged with and into AMPR and AMPR was the surviving entity.
The Company owns and operates the licenses granted by the Federal Communications Commission (FCC) for the cellular/personal communication services (PCS) networks in Puerto Rico and the U.S. Virgin Islands. The Company also participates in the alternative access business in Puerto Rico and the U.S. Virgin Islands pursuant to FCC requirements for interstate telecommunications service and pursuant to authorization issued by the Public Service Commission of the Commonwealth of Puerto Rico. Furthermore, AMPR manages AMVI.
In late 2019, AT&T Inc. announced the sale of the Company, which is expected to close in mid-2020. The sale will be subject to customary closing conditions including approval by regulatory authorities.
The Combined Financial Statements include revenue associated with certain enterprise contracts that would not be included in the sale due to contractual provisions. For the years ended December 31, 2019 and 2018, these customers generated $10,663 and $11,976 of revenue, respectively.
The Company has material transactions with affiliates and other related parties and is dependent upon AT&T Mobility for financial support. AT&T Mobility has committed to provide necessary support to the Company for the foreseeable future.
7
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Basis of Presentation
The Combined Financial Statements have been prepared on a “carve-out” basis from AT&T’s consolidated financial statements and accounting records using the results of operations, financial position and cash flows of the Company. The Combined Financial Statements have been prepared and combined in accordance with United States Generally Accepted Accounting Principles (GAAP).
All intercompany transactions and balances within the Company have been eliminated for the periods presented. To the extent that an asset, liability, revenue or expense is directly associated with the Company, it is reflected in the Combined Financial Statements on a historical cost basis which includes the estimated fair value of the Equipment Installment-Plan (EIP) trade-in right guarantee liability.
AT&T Inc. and AT&T Mobility provided certain corporate services to the Company and costs associated with these services have been allocated to the Company. These allocations include costs related to corporate services, such as executive management, information technology, legal, finance and accounting, investor relations, human resources, risk management, tax, treasury and other services. The costs of such services have been allocated to the Company based on the most relevant allocation method to the service provided. Management believes such allocations are reasonable; however, they may not be indicative of the actual expenses that would have been incurred had the Company been operating as an independent Company for the periods presented. Refer to Note 7 for further detail regarding these allocations.
Net parent investment represents AT&T’s interests in the recorded net assets of the Company. The net investment balance represents the cumulative net investment by AT&T in the Company through the periods presented, including any prior net loss or comprehensive income (loss) attributed to the Company. Certain transactions between the Company and other related parties, including allocated expenses, are also included in and reflected as a change in parent’s net investment in the Combined Balance Sheets.
The Company’s cash is managed centrally through bank accounts controlled and maintained by AT&T. Accordingly, cash held by AT&T at the corporate level was not attributable to the Company for any of the periods presented.
The results of operations, financial position and cash flows of the Company presented in these combined financial statements may not be indicative of what they would have been had the Company actually been an independent stand-alone entity, nor are they necessarily indicative of the Company’s future results of operations, financial position and cash flows.
2. Summary of Significant Accounting Policies
Use ofEstimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reflected in the financial statements and accompanying notes. The Company bases its estimates on experience, where applicable, and other assumptions
8
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
management believes are reasonable under the circumstances. Actual results could differ from those estimates under different assumptions or conditions, and such differences could be material. Estimates are used when accounting for items such as revenues, allowance for doubtful accounts, useful lives of property, plant and equipment, present value of operating lease liabilities, asset impairments, goodwill impairments, inventory reserves, guarantee liability, allocations, evaluation of minimum lease terms for operating leases and deferred income taxes, including tax valuation allowances.
Accounts Receivable
Accounts receivable consists principally of trade accounts receivable from customers and is generally unsecured and due within 30 days. Expected credit losses on accounts receivable are recorded as an allowance for doubtful accounts in the Combined Balance Sheets.
Allowance for Doubtful Accounts
The Company records expense to maintain an allowance for doubtful accounts for estimated losses that result from the failure or inability of customers to make required payments deemed collectable from the customer when the service was provided or product was delivered. When determining the allowance, the probability of recoverability of accounts receivable based on past experience is considered, taking into account current collection trends as well as general economic factors, including bankruptcy rates. Credit risks are assessed based on historical write-offs, net of recoveries. Accounts receivable may be fully reserved for when specific collection issues are known to exist, such as pending bankruptcy or catastrophes.
Notes Receivable
Notes receivable consist of equipment installment-plan (EIP) trade receivables due from customers under contracts over a period of up to 30 months. EIP amounts due within 30 days are recorded in accounts receivable, with the remaining short-term portion of the notes receivable net of the short-term allowance reported within other current assets. The long-term portion of the notes receivable net of the allowance is reported under other non-current assets.
As of December 31, 2019 and 2018, gross EIP receivables of $127,115 and $131,945, respectively, were included in the Combined Balance Sheets, of which $8,237 and $7,476 are notes receivable that are included in “Accounts receivable, net of allowance for doubtful accounts.” The remaining current portion of EIP receivables recorded in “Prepaid expenses and other current assets” in the Combined Balance Sheets was $74,961 and $80,722, respectively, with the long-term portion of $43,917 and $43,697 included in “Other assets.” The current portion of the related reserves recorded in “Prepaid expenses and other current assets” in the Combined Balance Sheets was $4,316 and $3,944, respectively, with the long-term portion of $3,128 and $1,886 included in “Other assets.”
9
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Inventories
Inventories consist principally of wireless devices and accessories and are valued at the lower of cost, using the model-specific identification method, or net realizable value. The Company maintains inventory valuation reserves for obsolete and slow-moving inventory. These reserves are determined based on analysis of inventory aging. The Company records sales of inventories under the average cost method.
Property, Plant and Equipment
Property, plant and equipment is stated at cost less accumulated depreciation. The cost of additions and substantial improvements is capitalized and includes internal compensation costs for these projects. The cost of maintenance and repairs is charged to operating expenses. Property, plant and equipment costs are depreciated using the straight-line method over their estimated useful lives. The cost of maintenance and repairs is charged to operating expenses. Leasehold improvements, including cell site acquisition and other site construction improvements, are depreciated over the shorter of estimated useful lives or lease terms that are reasonably assured. Depreciation lives may be accelerated due to changes in technology or other industry conditions. Upon sale or retirement of an asset, the related costs and accumulated depreciation are removed from the accounts and any gain or loss is recognized and included in “Cost of services.” See Note 3.
Property, plant and equipment is reviewed for recoverability whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable. The Company recognizes an impairment loss when the carrying amount of a long-lived asset is not recoverable. The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset.
The Company has certain legal asset retirement obligations related to network infrastructure, principally tower assets. These legal obligations include obligations to remediate leased land on which the Company’s network infrastructure assets are located. The fair value of a liability for an asset retirement obligation is recorded in the period in which it is incurred if a reasonable estimate of fair value can be made. In periods subsequent to initial measurement, the Company recognizes period-to-period changes in the liability resulting from the passage of time and revisions to either the timing or the amount of the original estimate. The increase in the carrying value of the associated long-lived asset is depreciated over the corresponding estimated economic life.
Intangible Assets
Intangible assets consist of Federal Communications Commission (FCC) spectrum licenses and the excess of consideration paid over the fair value of net assets acquired in business combinations (goodwill). The FCC licenses provide the Company with the exclusive right to utilize a certain radio frequency spectrum to provide wireless communications services. While FCC licenses are issued for only a fixed time (generally ten years), renewals of FCC licenses have occurred routinely and at nominal cost. Moreover, the Company determined there are currently no legal, regulatory, contractual, competitive, economic or other factors limiting the useful lives of its FCC licenses and therefore treats the FCC
10
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
licenses as indefinite-lived intangible assets. The Company believes it will be able to meet all requirements necessary to secure renewal of its FCC licenses. The Company tests its FCC licenses for impairment on an annual basis. There were no impairments in any period presented. The Combined Financial Statements include additional FCC licenses recorded at $16,395 and $16,008 in 2019 and 2018, respectively, that is owned by AT&T Mobility and would be included in the sale.
Goodwill in these carve-out Combined Financial Statements was allocated based on the historical goodwill established when the Company made an election to “pushdown” to the AMPR legal entity as part of the acquisition of Centennial in 2009. This historical goodwill represents the excess of purchase price from the value of identifiable acquired assets and liabilities at that time. Carve-out financial statements require the Company to utilize legal entity financial statements, when available, as the starting point for presentation of the Combined Balance Sheets and Combined Statements of Operations. Within the ultimate parent company consolidated financial statements, this historical goodwill is included with all goodwill related to AT&T Mobility, a reporting unit of AT&T Inc.
For the carve-out entity, the Company utilized the market approach to estimate fair value. As a result of the 2018 annual impairment test of historical goodwill, the Company recognized a non-cash goodwill impairment charge of $442,345. No goodwill impairment was recorded in 2019, based on the annual impairment test. The 2018 impairment loss was measured as the difference between the carrying value of the net assets and their fair value. The impairment loss is included in “Selling, general and administrative” in the Combined Statements of Operations and is primarily due to the post-natural disaster capital reinvestment in the network, coupled with a slower than anticipated economic recovery in that market. The estimation of fair value in the Company’s annual impairment test involves certain assumptions, including market participant EBITDA and revenue multiples. The accumulated goodwill impairment loss was $442,345 for 2019 and 2018. AT&T Inc. does not evaluate goodwill impairment at a level below the reporting units for consolidated reporting purposes, and as part of the 2018 annual impairment test, the Company determined no impairment existed at AT&T Mobility.
Advertising Costs
Costs for advertising, including amounts allocated from AT&T Mobility, are expensed as incurred. Total advertising expenses were $16,782 and $19,094 for the years ended December 31, 2019 and 2018, respectively.
Financial Instruments
The carrying amounts of cash, accounts receivable, EIP receivables, accounts payable and accrued liabilities, advanced billing and customer deposits, and other current liabilities are reasonable estimates of their fair values due to the short-term nature of these instruments.
The fair value of the EIP trade-in right guarantee liability is initially recorded at estimated fair value. The estimated fair value is based on remaining installment payments expected to be collected, adjusted for the expected timing and value of device trade-ins, and is subsequently carried at the lower of cost or net
11
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
realizable value. The estimated value of the trade-in device considers prices offered to the Company by independent third parties that contemplate changes in value after the launch of a device model. The fair value measurements used are considered Level 3 under the Fair Value Measurement and Disclosure Framework.
At December 31, 2019 and 2018, the current portion of the trade-in right guarantee liability reflected in “Accounts payable and accrued liabilities” in the Combined Balance Sheets was $335 and $599, respectively, and the long-term portion of the guarantee reflected in “Other long-term liabilities,” was $162 and $258, respectively.
Comprehensive Income (Loss)
Comprehensive income (loss) for the Company is the same as net income (loss) for all years presented.
Adopted Accounting Standards and Other Accounting Changes
Leases
As of January 1, 2019, the Company early adopted, with modified retrospective application, Accounting Standards Update (ASU) No. 2016-02, “Leases (Topic 842)”, as amended, (ASC 842), which replaces existing leasing rules with a comprehensive lease measurement and recognition standard and expanded disclosure requirements (see Note 4). ASC 842 requires lessees to recognize most leases on their balance sheets as liabilities, with corresponding “right-of-use” assets. In the Combined Statements of Operations, leases are classified as either a finance or an operating lease without relying upon bright-line tests under current GAAP.
The key change upon adoption of the standard is balance sheet recognition, given that the recognition of lease expense in the Combined Statements of Operations is similar to historical accounting. Using the modified retrospective transition method of adoption, the Combined Balance Sheets for comparative periods were not adjusted. The package of practical expedients permitted under the transition guidance within the new standard was elected, which, among other things, allows carry forward of historical lease classification. The practical expedient related to land easements was elected, allowing carry forward of accounting treatment for land easements on existing agreements that were not accounted for as leases. All leases with original terms of one year or less are excluded. Additionally, the Company elected to not separate lease and non-lease components for certain classes of assets in arrangements where it is the lessee and for certain classes of assets where it is the lessor. Accounting for finance leases did not change from the prior accounting for capital leases.
The adoption of ASC 842 resulted in the recognition of an operating lease liability of $195,391 and an operating right-of-use asset of the same amount. Existing prepaid and deferred rent accruals were recorded as an offset to the right-of-use asset, resulting in a net asset of $177,845. The standard did not materially impact the Combined Statements of Operations or the Combined Statements of Cash Flows.
12
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Revenue Recognition
As of January 1, 2018, the Company early-adopted Financial Accounting Standards Board (FASB) ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606),” as amended (ASC 606), using the modified retrospective method, which does not allow the Company to adjust prior periods. The Company applied the rules to all open contracts existing as of January 1, 2018, recording an increase of $14,994 to net parent investment for the cumulative effect of the change, with offsetting contract assets and deferred contract acquisition costs reflected in “Prepaid expenses and other current assets” and “Other assets” of $14,423 and $7,104, respectively and “Deferred income tax liabilities, net” of ($6,533). See Note 5.
Goodwill
In January 2017, the FASB issued ASU No. 2017-04, “Simplifying the Test for Goodwill Impairment” (ASU 2017-04), which removes the second step of the goodwill impairment test that requires a hypothetical purchase price allocation. A goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. This guidance is effective for annual reporting periods beginning after December 15, 2019. The Company early adopted this standard for the purpose of the 2018 annual goodwill impairment test.
New Accounting Standards
Credit Loss Standard
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic326): Measurement of Credit Losses on Financial Instruments” (ASU 2016-13, as amended), which replaces the incurred loss impairment methodology under current GAAP. ASU 2016-13 affects trade receivables, loans, and other financial assets that are not subject to fair value through net income, as defined by the standard. The amendments under ASU 2016-13 will be effective as of January 1, 2023 and interim periods within that year. The Company is evaluating ASU 2016-13 for its impact to the financial statements.
Income Taxes
In December 2019, the FASB issued ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (ASU 2019-12), which is expected to simplify income tax accounting requirements in areas deemed costly and complex. The amendments under ASU 2019-12 will be effective as of January 1, 2022 for annual periods and January 1, 2023 for interim periods, with early adoption permitted in its entirety as of the beginning of the year of adoption. At adoption, the guidance allows for modified retrospective application through a cumulative effect adjustment to retained earnings. The Company is evaluating ASU 2019-12 for its impact to the financial statements.
13
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Subsequent Events
In preparing the audited financial statements, management reviewed all known events that have occurred after December 31, 2019, and through March 30, 2020, the date the Combined Financial Statements were available for issuance, for inclusion in the financial statements and footnotes. No events or transactions were identified during this period that required recognition or disclosure in the financial statements.
3.Property, Plant and Equipment
Property, plant and equipment is summarized as follows:
| EstimatedUseful Lives | December 31 | |||||
|---|---|---|---|---|---|---|
| (in Years) | 2019 | 2018 | ||||
| Land | — | $ | 2,311 | $ | 2,311 | |
| Buildings and building improvements | 10–44 | **** | 213,784 | 174,871 | ||
| Operating and other equipment | 5–12 | **** | 1,167,500 | 1,147,989 | ||
| Under construction | — | 31,066 | 39,041 | |||
| **** | 1,414,661 | 1,364,212 | ||||
| Less accumulated depreciation | **** | 719,205 | 688,531 | |||
| Property, plant and equipment, net | $ | 695,456 | $ | 675,681 |
The net book value of assets recorded under finance leases was $4,247 and $4,584, at December 31, 2019, and 2018, respectively. These finance leases principally relate to communications towers and other operating equipment. Amortization of assets recorded under finance leases is included in depreciation expense.
Tower Transaction
In December 2013, AT&T completed a transaction with Crown Castle International Corp. (Crown Castle) in which Crown Castle gained the exclusive rights to lease and operate 32 wireless towers owned by the Company for which the Company received $17,369 in cash. Under the terms of the sale, Crown Castle has exclusive rights to lease and operate the Company towers over various terms with an average length of approximately 28 years. The Company subleases space on the towers from Crown Castle for an initial term of 10 years at current market rates, subject to optional renewals in the future.
Management determined the Company’s continuing involvement with the Crown Castle tower assets prevented it from achieving sale-leaseback accounting for the transaction, and it accounted for the cash
14
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
proceeds from Crown Castle as a financing obligation in its Combined Balance Sheets. At December 31, 2019 and 2018, the Company’s long-term portion of the obligation reflected in “Other long-term liabilities” in the Combined Balance Sheets was $14,619 and $15,059, respectively, and its short-term portion of the obligation reflected in “Accounts payable and accrued liabilities” was $440 and $424, respectively. The Company records interest on the financing obligation using the effective interest rate method at an annual rate of approximately 0.6%. The financing obligation is increased by interest expense and estimated future net cash flows generated and retained by Crown Castle from operation of the tower sites, and reduced by contractual payments. The Company continues to include its tower assets in “Property, plant and equipment, net” in the Combined Balance Sheets and depreciates them accordingly. At December 31, 2019 and 2018, its tower assets had a net book value of $533 and $593, respectively. The depreciation expense for these assets was $60 for 2019 and 2018.
4. Leases
The Company enters into operating and finance leases for certain facilities and equipment used in operations. As of December 31, 2019, these leases have remaining lease terms of 1 to 15 years. Certain real estate operating leases contain renewal options that may be exercised, while other leases include options to terminate the leases within one year.
Upon adoption of ASC 842 on January 1, 2019, the Company recognized a right-of-use asset for both operating and finance leases and an operating lease liability that represents the present value of the obligation to make payments over the lease term. The present value of the lease payments is calculated using the incremental borrowing rate for operating and finance leases, which was determined using a portfolio approach based on the rate of interest that the Company would have to pay to borrow an amount equal to the lease payments on a collateralized basis over a similar term. The Company uses the unsecured borrowing rate and risk adjusts that rate to approximate a collateralized rate in the currency of the lease, which is updated on a quarterly basis for measurement of new lease obligations.
The components of lease expense were as follows:
| Year ended<br>December 31, 2019 | ||
|---|---|---|
| Operating lease cost | $ | 48,984 |
| Finance lease cost | ||
| Amortization of<br>right-of-use assets | $ | 584 |
| Interest on lease obligations | **** | 719 |
| Total finance lease cost | $ | 1,303 |
15
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Supplemental balance sheet information related to leases is as follows:
| At December 31, 2019 | |||
|---|---|---|---|
| Operating Leases | |||
| Operating lease<br>right-of-use assets | $ | 204,544 | **** |
| Current portion of lease obligations | $ | 27,277 | **** |
| Long-term lease obligations | **** | 195,077 | **** |
| Total operating lease obligation | $ | 222,354 | **** |
| Finance Leases | |||
| Property, plant and equipment, at cost | $ | 7,949 | **** |
| Accumulated depreciation and amortization | **** | (3,702 | ) |
| Property, plant and equipment, net | $ | 4,247 | **** |
| Current portion of lease obligations | $ | 648 | **** |
| Long-term lease obligations | **** | 11,872 | **** |
| Total finance lease obligation | $ | 12,520 | **** |
| Weighted-Average Remaining Lease Term | |||
| Operating leases | **** | 8.4 years | **** |
| Finance leases | **** | 13.0 years | **** |
| Weighted-Average Discount Rate | |||
| Operating leases | **** | 4.5% | **** |
| Finance leases | **** | 5.1% | **** |
Future minimum maturities of lease obligations as of December 31, 2019, are as follows:
| Operating<br>Leases | Finance<br>Leases | |||
|---|---|---|---|---|
| 2020 | $ | 39,907 | $ | 1,329 |
| 2021 | 36,573 | 1,353 | ||
| 2022 | 33,242 | 1,378 | ||
| 2023 | 30,065 | 1,451 | ||
| 2024 | 27,557 | 1,510 | ||
| Thereafter | 106,149 | 10,788 | ||
| Total minimum payments | 273,493 | 17,809 | ||
| Less lease imputed interest | 51,139 | 5,289 | ||
| Total lease obligations | $ | 222,354 | $ | 12,520 |
In addition to the future minimum rental obligations presented in the table above, the future minimum payments under the sublease arrangements as described in the Tower Transaction section are $822 for 2020, $838 for 2021, $855 for 2022, $872 for 2023, $889 for 2024, and $18,154 thereafter. See Note 3.
16
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Supplemental disclosures for cash flows related to operating leases:
| Year ended<br>December 31, 2019 | ||
|---|---|---|
| Cash Flows from Operating Activities | ||
| Cash paid for amounts included in the measurement of lease obligations | ||
| Operating cash flows from operating leases | $ | 39,205 |
| Supplemental Lease Cash Flow Disclosures | ||
| Operating lease<br>right-of-use assets obtained in exchange for new operating lease obligations | $ | 65,909 |
Rental expense under operating leases for the years ended December 31, 2019 and 2018 was $45,553 and $49,680, respectively.
5. Revenue Recognition
As of January 1, 2018, as discussed in Note 2, the Company early adopted ASC 606. With the adoption of ASC 606, the Company made a policy election to record certain regulatory fees, primarily Universal Service Fund (USF) fees, on a net basis. The Company reports revenues net of sales taxes.
When implementing ASC 606, the Company utilized the practical expedient allowing the Company to reflect the aggregate effect of all contract modifications occurring before the beginning of the earliest period presented when allocating the transaction price to performance obligations.
Wireless, Wireline and Equipment Revenue
The Company offers service-only contracts and contracts that bundle equipment used to access the services and/or with other service offerings. Some contracts have fixed terms and others are cancellable on a short-term basis (e.g., month-to-month arrangements).
Example of service revenues include wireless and legacy voice and data (e.g. traditional local and long-distance). These services represent a series of distinct services that are considered a separate performance obligation. Wireless service revenue is recognized when services are provided, based upon either usage (e.g., minutes of traffic/bytes of data processed) or period of time (e.g., monthly service fees).
In evaluating whether the equipment is a separate performance obligation, management considers the customer’s ability to benefit from the equipment on its own or together with other readily available resources and if so, whether the service and equipment are separately identifiable (i.e., is the service highly dependent on, or highly interrelated with, the equipment). When equipment is a distinct
17
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
performance obligation, the Company records the sale of equipment when title has passed to and the products are accepted by the customer. For devices sold through indirect channels (e.g., national dealers), revenue is recognized when the dealer accepts the device, not upon activation.
The Company records the sale of equipment to customers as gross revenue when AT&T Mobility is the principal in the arrangement, when there are no further requirements to perform, when title is passed and when the products are accepted by customers. Shipping and handling costs for wireless devices sold to agents and other third-party distributors are classified as costs of equipment sales.
The Company’s equipment and service revenues are predominantly recognized on a gross basis, as most services do not involve a third party and AT&T Mobility typically controls the equipment that is sold to customers.
Revenue recognized from fixed term contracts that bundle services and/or equipment is allocated based on the standalone selling price of all required performance obligations of the contract (i.e., each item included in the bundle). Promotional discounts are attributed to each required component of the arrangement, resulting in recognition over the contract term.
Standalone selling prices are determined by assessing prices paid for service-only contracts (e.g., arrangements where customers bring their own devices) and standalone device pricing.
AT&T Mobility offers the majority of customers the option to purchase certain wireless devices in installments over a specified period of time, and in many cases, they may be eligible to trade in the original equipment for a new device and have the remaining unpaid balance paid or settled. For customers that elect these equipment installment payment programs, at the point of sale the Company recognizes revenue for the entire amount of revenue allocated to the customer receivable net of fair value of the trade-in right guarantee. The difference between the revenue recognized and the consideration received is recorded as a note receivable when the devices are not discounted and the Company’s right to consideration is unconditional. When installment sales include promotional discounts (e.g., “buy one get one free”), the difference between revenue recognized and consideration received is recorded as a contract asset to be amortized over the contract term.
Less commonly, AT&T Mobility offers certain customers highly discounted devices when they enter into a minimum service agreement term. For these contracts, the Company recognizes equipment revenue at the point of sale based on a standalone selling price allocation. The difference between the revenue recognized and the cash received is recorded as a contract asset that will amortize over the contract term.
AT&T Mobility’s contracts allow for customers to frequently modify their arrangement, without incurring penalties in many cases. When a contract is modified, the Company evaluates the change in scope or price of the contract to determine if the modification should be treated as a new contract or if it should be considered a change of the existing contract. The Company generally does not have significant impacts from contract modifications.
18
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
The Company records revenue reductions for estimated future adjustments to customer accounts, other than bad debt expense, at the time revenue is recognized based on historical experience. Cash incentives given to customers are recorded as a reduction of revenue. Nonrefundable, upfront service activation and setup fees associated with service arrangements are deferred and recognized over the associated service contract period or customer life.
For contracts that involve the bundling of services, revenue is allocated to services and goods based on their standalone selling price, subject to the requirement that revenue recognized is limited to the amounts received from the customer that are not contingent upon the delivery of additional products or services to the customer in the future.
Deferred Customer Contract Acquisition Costs
Costs to acquire customer contracts, including commissions on service activations for the Company’s wireless service, are deferred and amortized over the contract period or expected customer relationship life, which is approximately two years. For contracts with an estimated amortization period of less than one year, the Company expenses incremental costs immediately.
The Company’s deferred customer contract acquisition costs were $29,502 and $21,877 as of December 31, 2019 and 2018, respectively. Included in this amount is $17,344 and $13,864 in “Prepaid expenses and other current assets,” and $12,158 and $8,013 included in “Other assets” in the Combined Balance Sheets.
For the year ended December 31, 2019 and 2018 the Company amortized $16,727 and $12,235 of contract acquisition costs included in “Selling, general and administrative” in the Combined Statements of Operations.
ContractAssets and Liabilities
A contract asset is recorded when revenue is recognized in advance of the Company’s right to bill and receive consideration (i.e., the Company must perform additional services or satisfy another performance obligation in order to bill and receive consideration). The contract asset will decrease as services are provided and billed. When consideration is received in advance of the delivery of goods or services, a contract liability is recorded. Reductions in the contract liability will be recorded as the Company satisfies the performance obligations.
The contract assets recorded for the year ended December 31, 2019 and 2018, were $21,471 and $12,329, respectively. The current portion of $13,840 and $8,617 is included in “Prepaid expenses and other current assets,” and the long-term portion of $7,631 and $3,712 is included in “Other assets.”
The Company’s beginning of period contract liability recorded as customer contract revenue during 2018 is $2,240. The contract liabilities recorded for the year ended December 31, 2019 and 2018 were $9,454 and $6,735, respectively. The current portion of $4,897 and $4,145 is included in “Advanced billings and customer deposits” and the long-term portion of $4,557 and $2,590 is included in “Other long-term liabilities.”
19
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
6. Concentrations of Risk
The Company relies on AT&T Mobility or its affiliates’ roaming agreements with other wireless carriers to permit the Company’s customers to use other wireless carriers’ networks in areas not covered by the Company’s network or by AT&T Mobility’s or its affiliates’ networks. If these carriers decide not to continue those agreements due to a change in ownership or other circumstances, a loss of service in certain areas and loss of revenues and/or customers could occur.
Although AT&T Mobility attempts to maintain multiple vendors to the extent practical, the device inventory and network infrastructure equipment, which are important components of its operations, are acquired from a few sources. If the suppliers are unable to meet AT&T Mobility’s needs as it continues to build out and upgrade the network infrastructure and sell services and devices, delays and increased costs in the expansion of the network infrastructure could adversely affect operating results.
Financial instruments that could potentially subject the Company to credit risks consist principally of trade accounts receivable and EIP receivables. Concentrations of credit risk with respect to these receivables are limited due to the composition of the customer base, which includes a large number of individuals and businesses. No single customer accounted for more than 10% of revenues in any year presented, except for AT&T Mobility and its affiliates, which were provided roaming services by the Company. See Notes 2 and 7.
7. Related-Party Transactions
Due to/fromAT&T Inc.
In March 2016, Beach entered into a Revolving Credit Note (Note) with a current limit of five hundred million dollars with AT&T Inc. Interest accrues on the outstanding principal balance on a daily basis. The rate is calculated on a monthly basis and is equal to a weighted average (based on investment balances) of the following: (1) each daily overnight AT&T Inc. money market rate for such month and (2) the monthly rate(s) earned by any money manager(s) used by AT&T Inc. during such month. The weighted average interest rates were 2.10% and 1.72% for 2019 and 2018, respectively. Interest is payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. The 2019 and 2018 Combined Statements of Operations include net interest income in “Interest expense, net” of $7,034 and $5,558, respectively, for this Note.
20
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
In May 2017, AMPR entered into a Note up to one billion dollars with AT&T Inc. In January 2018, the Note was amended to revise the available line up to two billion dollars. Interest will accrue on the outstanding principal balance daily equal to the Prime Rate as published in the Wall Street Journal. Prior to July 1, 2019, the rate resets on the first day of January and July of each calendar year. The weighted average interest rates were 4.63% and 5.12% for the first half of 2018 and the second half of 2018, respectively. The interest rate was 5.50% for the first half of 2019. Interest is payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. The 2019 and 2018 Combined Statements of Operations include net interest expense in “Interest expense, net” of $33,437 and $55,337, respectively, for this Note. On July 1, 2019, the $1,206,782 that was due to AT&T Inc. was contributed from AT&T Inc., through various subsidiaries, to Beach. A corresponding intercompany note for this balance was entered into between AMPR and Beach, the related amounts of which are eliminated in the Combined Financial Statements.
On July 1, 2019, AMPR entered into a new Note up to five hundred million dollars with AT&T Inc. Interest will accrue on the outstanding principal balance daily equal to the Prime Rate as published in the Wall Street Journal. The weighted average interest rate was 2.21% for the twelve months ended December 31, 2019. Interest is payable monthly on the last business day of each month. The 2019 Combined Statements of Operations include net interest income in “Interest expense, net” of $314, for this Note.
In May 2017, AMVI entered into a Note up to seventy-five million dollars with AT&T Inc. Interest accrues on the outstanding principal balance on a daily basis. The rate is calculated on a monthly basis and is equal to a weighted average (based on investment balances) of the following: (1) each daily overnight AT&T Inc. money market rate for such month and (2) the monthly rate(s) earned by any money manager(s) used by AT&T Inc. during such month. The weighted average interest rates for this note were 2.10% for 2019 and 1.72% for 2018. Interest is payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. The 2019 and 2018 Combined Statements of Operations include net interest income in “Interest expense, net” of $655 and $549, respectively, for this Note.
Allocations
AT&T Mobility provides substantially all operating services to the Company, which includes network interconnection and switching, long distance, network operations, customer service, finance and accounting, information technology, and sales and marketing. Such services are charged to the Company at AT&T Mobility’s direct cost or are allocated primarily based on network usage, end of period subscribers, gross customer additions and/or customer service call volumes. Allocation factors are modified periodically to align costs with services received. Such changes are recognized prospectively in the Combined Statements of Operations. The Combined Statements of Operations for 2019 and 2018 include cost of services of $147,349 and $199,221 respectively, and selling, general and administrative expenses of $104,963 and $159,469, allocated from AT&T Mobility. These allocations may not be indicative of the actual expenses the Company would have incurred as a separate stand-alone company or of the costs that would be incurred in the future.
21
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Other Affiliated Costs
Effective January 1, 2008, as amended, AMPR entered into a sublicense agreement with Beach, which is licensed by AT&T Intellectual Property II, L.P., the owner of the AT&T service marks, to utilize those service marks on licensed products and services. Under the terms of the sublicense agreement, the Company pays a royalty fee to AT&T Inc. for the use of those assets in the conduct of its business. The royalty fee is calculated by applying a 4% royalty rate to total revenues of AMPR and AMVI. Royalty fees of $3,078 and $11,559 for 2019 and 2018, respectively, are included in “Selling, general and administrative” in the Combined Statements of Operations. The royalty fees were suspended for AMPR for 24 months beginning in the 2nd quarter of 2018.
The Company is reimbursed for certain cost incurred for the benefit of an affiliate, DIRECTV (DTV). The Company’s “Due to AT&T Inc.” balance in the Combined Balance Sheets included $13,524 and $15,246 at December 31, 2019 and 2018, respectively, for amounts to be paid by DTV.
Intracompany Voice Roaming
The Company is operated as part of a single wireless system in connection with certain affiliated wireless systems outside of the Company’s market. The Company earned outcollect revenue from affiliated entities, included in “Service revenues,” of $10,959 and $11,116 in 2019 and 2018, respectively, for wireless services provided to customers from other affiliates. The Company was charged incollect expense by affiliated entities, included in “Cost of services,” of $21,641 and $23,643 for the years ended December 31, 2019 and 2018, respectively, for wireless service provided to the Company’s customers by other affiliates.
DataCost Sharing
The Company incurs costs in delivering data services to other AT&T Mobility affiliates’ customers over the Company’s network. Additionally, AT&T Mobility affiliates incur costs in delivering data services to the Company’s customers over their networks.
The Company applies a process whereby these costs are allocated between AT&T Mobility affiliates and are reflected as either an increase or decrease in cost of services depending on the respective affiliates’ customer data usage volumes. The amounts allocated are based upon a rate per data kilobyte which was determined through an analysis of operating expenses associated with providing a data kilobyte. The Company recorded $15,876 and $22,788 in net data usage expense reductions for the years ended December 31, 2019 and 2018, respectively, which are reflected in “Cost of services”.
22
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
8. Income Taxes
For purposes of the Combined Financial Statements and U.S. taxation, The Company’s U.S. federal inventory of deferred tax balances have been computed consistent with the temporary differences that appear on AT&T federal pro forma tax returns attributable to the items of income and deduction from the existing flow through structure of the Puerto Rico and U.S. Virgin Islands branch operations. The Company is not calculating and reporting deferred tax assets associated with U.S. carryforward attributes as such amounts are utilized or retained by the AT&T consolidated group. All foreign territorial taxes including net operating loss and credit carryforward attributes are computed for the Puerto Rico and USVI entities, but a U.S. state tax provision is not.
Significant components of the Company’s deferred tax assets (liabilities) are as follows:
| December 31 | ||||||
|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||
| Accruals and advances | $ | 7,263 | **** | $ | 9,102 | |
| Other | **** | (9,053 | ) | (9,217 | ) | |
| Depreciation | **** | (410,885 | ) | (391,816 | ) | |
| Net operating loss and tax credit carryforwards | **** | 123,097 | **** | 118,628 | ||
| Subtotal | **** | (289,578 | ) | (273,303 | ) | |
| Valuation allowance | **** | (52,411 | ) | (40,988 | ) | |
| Net deferred tax assets (liabilities) | $ | (341,989 | ) | $ | (314,291 | ) |
At December 31, 2019, The Company had $267,865 of foreign net operating losses. The losses include $218,564 from Puerto Rico operational losses that begin with the 2017, 2018, and 2019 tax years and such losses are available to carryforward until expiring in 2027, 2028, and 2029, respectively. The remaining losses are attributable to USVI operational losses with carryforward expiration dates beginning in 2033. In addition, Puerto Rico carryforwards include alternative minimum tax credit carryforwards of $29,916, with no expiration date.
The Company recognized a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion, or all, of a deferred tax asset will not be realized. Valuation allowances at December 31, 2019 and in 2018 related to a portion of the U.S. impacts of foreign branch operations deemed as not realizable.
23
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
The following table sets forth a roll forward of the valuation allowance:
| Balance atbeginning ofperiod | Charged toexpenses<br>(a) | Charged to<br>other accounts(b) | Balance atend of period | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2018 | $ | (17,957 | ) | (18,376 | ) | (4,655 | ) | $ | (40,988 | ) | ||
| Year Ended December 31, 2019 | $ | (40,988 | ) | **** | (9,789 | ) | **** | (1,634 | ) | $ | (52,411 | ) |
| a) | Primarily relates to impacts of recording a valuation allowance against the U.S. impacts of foreign branch<br>operations as a result of the enactment of the Tax Cuts and Jobs Act of 2017. | |||||||||||
| --- | --- | |||||||||||
| b) | Primarily relates to impacts of implementing ASC 606 for revenue recognition, resulting in an opening balance<br>recorded through Net Parent Investment related to foreign operations, partially offset through a valuation allowance. | |||||||||||
| --- | --- |
“Prepaid expenses and other current assets” in the Combined Balance Sheets includes $48,992 and $51,077 of prepaid taxes as of December 31, 2019 and December 31, 2018, respectively.
“Other assets” in the Combined Balance Sheets includes $2,938 and $4,364 of deferred tax assets pertaining to the US Virgin Islands as of December 31, 2019 and December 31, 2018, respectively.
The components of income tax (benefit) expense are as follows:
| Year Ended December 31 | ||||||
|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||
| Federal | ||||||
| Current | $ | (1,357 | ) | $ | (58,322 | ) |
| Deferred | **** | 16,705 | **** | 63,608 | ||
| $ | 15,348 | **** | $ | 5,286 | ||
| Foreign | ||||||
| Current | $ | (6,113 | ) | $ | (25,665 | ) |
| Deferred | **** | 10,993 | **** | 22,544 | ||
| **** | 4,880 | **** | $ | (3,121 | ) | |
| Total | $ | 20,228 | **** | $ | 2,165 |
24
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
A reconciliation of the recorded income tax expense (benefit) and the amount computed by applying the statutory federal income tax rate (21% for 2019 and 2018) to income from continuing operations before income taxes is included below for the periods presented:
| Year Ended December 31 | ||||
|---|---|---|---|---|
| 2019 | 2018 | |||
| U.S. statutory federal tax rate | $ | 10,312 | $ | (105,307) |
| Valuation allowance | **** | 9,789 | 18,376 | |
| Uncertain tax positions | **** | — | (3,851) | |
| Goodwill impairment | **** | — | 92,893 | |
| Other | **** | 127 | 54 | |
| $ | 20,228 | $ | 2,165 | |
| Total | **** | 41.2% | (0.4)% |
The Company files income tax returns in the U.S. federal jurisdiction as part of a consolidated group. The Company also files income tax returns in Puerto Rico. As of December 31, 2019, AMPR is no longer subject to U.S. federal income tax examinations before 2003. As of December 31, 2019, the Company is no longer subject to Puerto Rico income tax examinations before 2015.
9. Pension and Postretirement Benefits
Substantially all employees attributable to the Company are covered by one of AT&T’s noncontributory pension and death benefit plans and as such, a portion of these expenses associated with these programs is included in the Company’s results of operations. However, the Combined Balance Sheet does not include any AT&T postemployment retirement obligation related to the noncontributory pension programs. Total directly attributed costs of these plans included in “Cost of services” and “Selling, general and administrative” in the Combined Statements of Operations are $884 and $1,934 in 2019 and 2018, respectively.
Contributory Savings Plans
Substantially all employees are eligible to participate in contributory saving plans sponsored by AT&T. Under the savings plans, AT&T matches a stated percentage of eligible employee contributions, subject to a specified ceiling which is charged to the Company. The Company’s allocated amount related to these savings plans was $4,348 and $4,050 in 2019 and 2018, respectively.
10. Regulatory Developments
During 2005, the Company began participating in the High Cost Program of the Universal Service Fund (the USF Program) as an eligible telecommunications carrier (ETC). With the designation as an ETC participant, the Company qualified for the receipt of funds under the USF Program. The funds are administered by the Universal Service Administrative Company (USAC).
25
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
The funding is intended to reduce the costs of providing telephone service in areas that may be characterized by dense terrain, low populations, or other factors that would contribute to high fixed costs of building and operating a telecom network. The Program was established to ensure that consumers have access to and pay rates for telecommunications services that are reasonably comparable to those services provided and rates paid in urban areas. The Company received $28,351 and $56,187 in program funding for 2019 and 2018, respectively. The 2018 amount of $56,187 in program funding includes $28,351 normal funding and an additional $27,836 due to hurricanes. These payments from USAC are reflected as a reduction of “Cost of services” in the Combined Statements of Operations.
In November 2011, the FCC released an order to phase out the USF Program such that there was to be no USF Program funding support beginning July 2016. However, due to the FCC failing to meet certain milestones in the adoption of a replacement to the USF Program, the funding step-down component of the USF Program phase-out was set at 60% of the 2011 funding levels effective July 1, 2014, and will remain at that level until the FCC completes certain actions in adopting a replacement to the USF Program.
11. Commitments and Contingencies
Commitments
As of December 31, 2019 and 2018, the Company had no purchase commitments in excess of normal requirements or at prices that were in excess of market at those dates.
Contingencies
The Company is subject to claims arising in the ordinary course of business involving allegations of personal injury, breach of contract, anti-competitive conduct, employment law issues, regulatory matters and other actions. In management’s opinion, although the outcomes of these proceedings are uncertain, they should not have a material adverse effect on the Company’s combined financial position, results of operations or cash flows.
12. Additional Financial Information
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| Statements of Operations | ||||||
| Revolving credit note AT&T Inc. | $ | 25,105 | **** | $ | 49,230 | |
| Finance leases interest | **** | 719 | **** | 753 | ||
| Construction-in-progress<br>interest | **** | (1,950 | ) | (4,167 | ) | |
| Affiliate interest income | **** | (2,528 | ) | (1,645 | ) | |
| Other interest | **** | 749 | **** | 368 | ||
| Interest expense, net | $ | 22,095 | **** | $ | 44,539 |
26
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
| 2019 | 2018 | |||
|---|---|---|---|---|
| Statements of Cash Flows | ||||
| Cash paid during the year for: | ||||
| Interest expense, net of amounts capitalized | $ | 22,095 | $ | 44,539 |
| Income taxes, net of refunds | $ | — | $ | — |
27
EX-99.2
Exhibit 99.2
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACH HOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Financial Statements
AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. & Beach Holding Corporation
(A Component of AT&T Inc.)
For the Three and Nine Months Ended September 30, 2020 and 2019
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Financial Statements
For the Three and Nine Months Ended September 30, 2020 and 2019
Contents
| Combined Financial Statements | |
|---|---|
| Combined Balance Sheets | 1 |
| Combined Statements of Operations | 2 |
| Combined Statements of Equity | 3 |
| Combined Statements of Cash Flows | 4 |
| Notes to the Combined Financial Statements | 5 |
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Balance Sheets
(In Thousands)
| December 31<br>2019 | |||
|---|---|---|---|
| Assets | |||
| Current assets: | |||
| Cash | 230 | $ | 236 |
| Accounts receivable, net of allowance for doubtful accounts of 1,969 and 2,203 | 49,638 | 61,290 | |
| Due from AT&T Inc. | 676,132 | 561,523 | |
| Inventories | 17,018 | 20,441 | |
| Prepaid expenses and other current assets | 155,869 | 155,795 | |
| Total current assets | 898,887 | 799,285 | |
| Property, plant and equipment, net | 667,098 | 695,456 | |
| FCC licenses | 894,422 | 894,413 | |
| Goodwill | 402,384 | 402,384 | |
| Operating lease<br>right-of-use assets | 213,092 | 204,544 | |
| Other assets | 71,925 | 63,043 | |
| Total assets | 3,147,808 | 3,059,125 | |
| Liabilities and equity | |||
| Current liabilities: | |||
| Accounts payable and accrued liabilities | 8,274 | $ | 9,252 |
| Advanced billings and customer deposits | 23,890 | 24,735 | |
| Current portion of lease obligations | 28,531 | 27,925 | |
| Total current liabilities | 60,695 | 61,912 | |
| Deferred income tax liabilities, net | 345,818 | 344,927 | |
| Long-term lease obligations | 213,162 | 206,949 | |
| Other long-term liabilities | 19,812 | 22,375 | |
| Total liabilities | 639,487 | 636,163 | |
| Commitments and contingencies (Note 11) | |||
| Equity | |||
| Net parent investment | 2,508,321 | 2,422,962 | |
| Total equity | 2,508,321 | 2,422,962 | |
| Total liabilities and equity | 3,147,808 | $ | 3,059,125 |
All values are in US Dollars.
See accompanying notes.
1
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Operations
(In Thousands)
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||||||
| (Unaudited) | (Unaudited) | ||||||||
| Operating revenues | |||||||||
| Service | $ | 168,902 | $ | 175,502 | $ | 505,433 | $ | 527,100 | |
| Equipment | **** | 56,977 | 43,269 | **** | 136,489 | 124,588 | |||
| Total operating revenues | **** | 225,879 | 218,771 | **** | 641,922 | 651,688 | |||
| Operating expenses | |||||||||
| Cost of services | **** | 65,804 | 65,019 | **** | 181,288 | 191,189 | |||
| Cost of equipment sales | **** | 59,705 | 47,278 | **** | 143,561 | 138,594 | |||
| Selling, general and administrative | **** | 54,006 | 59,506 | **** | 170,112 | 179,516 | |||
| Depreciation | **** | 31,521 | 31,130 | **** | 95,113 | 92,444 | |||
| Total operating expenses | **** | 211,036 | 202,933 | **** | 590,074 | 601,743 | |||
| Operating income | **** | 14,843 | 15,838 | **** | 51,848 | 49,945 | |||
| Interest income (expense), net | **** | 530 | 2,719 | **** | 4,538 | (24,577 | ) | ||
| Income before provision for income taxes | **** | 15,373 | 18,557 | **** | 56,386 | 25,368 | |||
| Income tax expense | **** | 3,788 | 3,913 | **** | 12,871 | 5,486 | |||
| Net income | $ | 11,585 | $ | 14,644 | $ | 43,515 | $ | 19,882 |
See accompanying notes.
2
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Equity
(In Thousands)
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||
| (Unaudited) | (Unaudited) | |||||||
| Net parent investment | ||||||||
| Balance at beginning of period | $ | 2,480,084 | $ | 1,109,894 | $ | 2,422,962 | $ | 1,063,399 |
| Net income | **** | 11,585 | 14,644 | **** | 43,515 | 19,882 | ||
| Net parent transfers | **** | 16,652 | 1,224,891 | **** | 41,844 | 1,266,148 | ||
| Balance at end of period | $ | 2,508,321 | $ | 2,349,429 | $ | 2,508,321 | $ | 2,349,429 |
See accompanying notes.
3
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Combined Statements of Cash Flows
(In Thousands)
| Nine months ended<br><br><br>September 30 | ||||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| (Unaudited) | ||||||
| Operating activities | ||||||
| Net income | $ | 43,515 | **** | $ | 19,882 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
| Depreciation | **** | 95,113 | **** | 92,444 | ||
| Provision for doubtful accounts | **** | 11,301 | **** | 12,329 | ||
| Deferred income tax expense | **** | 1,298 | **** | 23,990 | ||
| Loss on disposal of property, plant and equipment | **** | 11 | **** | 119 | ||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | **** | 7,724 | **** | 1,841 | ||
| Inventories | **** | 3,423 | **** | 3,339 | ||
| Prepaid expenses and other current assets | **** | (7,447 | ) | (1,091 | ) | |
| Lease<br>right-of-use assets | **** | (1,248 | ) | (226 | ) | |
| Other assets | **** | (9,298 | ) | 918 | ||
| Accounts payable and accrued liabilities | **** | (978 | ) | (3,071 | ) | |
| Advanced billing and customer deposits | **** | (845 | ) | (515 | ) | |
| Other long-term liabilities | **** | (2,563 | ) | 570 | ||
| Net cash provided by operating activities | **** | 140,006 | **** | 150,529 | ||
| Investing activities | ||||||
| Construction and capital expenditures | **** | (66,766 | ) | (109,180 | ) | |
| Interest during construction – FCC licenses | **** | — | **** | (614 | ) | |
| Net advances to AT&T Inc. | **** | (72,765 | ) | (40,298 | ) | |
| Net cash used in investing activities | **** | (139,531 | ) | (150,092 | ) | |
| Financing activities | ||||||
| Payments on finance lease obligations | **** | (481 | ) | (432 | ) | |
| Net cash used in financing activities | **** | (481 | ) | (432 | ) | |
| Net (decrease) increase in cash | **** | (6 | ) | 5 | ||
| Cash at beginning of period | **** | 236 | **** | 241 | ||
| Cash at end of period | $ | 230 | **** | $ | 246 |
See accompanying notes.
4
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
1.Organization
Description of the Business
The Combined Financial Statements include the accounts of all operations that comprise the wireless and wireline businesses of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation (collectively referred to as the Company) that serve customers with a billing address based in Puerto Rico and the U.S. Virgin Islands.
AT&T Mobility Puerto Rico Inc. (AMPR) and AT&T Mobility Virgin Islands Inc. (AMVI) were incorporated on June 25, 1990, and April 4, 1994, respectively, under the laws of Delaware. AMPR and AMVI are indirect wholly owned subsidiaries of Beach Holding Corporation (Beach), which, in turn, is a wholly owned subsidiary of AT&T Inc. (AT&T or the Parent) and is included within AT&T’s Mobility business unit (AT&T Mobility) in the Communications segment.
In November 2009, AT&T acquired Centennial Communications Corp. (Centennial), a regional provider of wireless and wired communication services. Centennial Puerto Rico Operations Corp. (CPROC) and Centennial License Corp. (License Corp), both wholly owned subsidiaries of Centennial, provided wireless and wired services in Puerto Rico. At December 31, 2010, CPROC and License Corp were merged with and into AMPR and AMPR was the surviving entity.
The Company owns and operates the licenses granted by the Federal Communications Commission (FCC) for the cellular/personal communication services (PCS) networks in Puerto Rico and the U.S. Virgin Islands. The Company also participates in the alternative access business in Puerto Rico and the U.S. Virgin Islands pursuant to FCC requirements for interstate telecommunications service and pursuant to authorization issued by the Public Service Commission of the Commonwealth of Puerto Rico. Furthermore, AMPR manages AMVI.
In late 2019, AT&T Inc. announced the sale of the Company, which closed on October 31, 2020. Refer to Note 2 below for further details.
The Combined Financial Statements include revenue associated with certain enterprise contracts that would not be included in the sale due to contractual provisions. During the three and nine months ended September 30, 2020 these customers generated $1,948 and $6,236 of revenue, respectively. During the three and nine months ended September 30, 2019 these customers generated $2,739 and $7,943 of revenue, respectively.
The Company has material transactions with affiliates and other related parties and is dependent upon AT&T Mobility for financial support. AT&T Mobility has committed to provide necessary support to the Company through completion of the sale of the Company.
5
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Basis of Presentation
The Combined Financial Statements have been prepared on a “carve-out” basis from AT&T’s consolidated financial statements and accounting records using the results of operations, financial position and cash flows of the Company. The Combined Financial Statements have been prepared and combined in accordance with United States Generally Accepted Accounting Principles (GAAP).
All intercompany transactions and balances within the Company have been eliminated for the periods presented. To the extent that an asset, liability, revenue or expense is directly associated with the Company, it is reflected in the Combined Financial Statements on a historical cost basis which includes the estimated fair value of the Equipment Installment-Plan (EIP) trade-in right guarantee liability.
AT&T Inc. and AT&T Mobility provided certain corporate services to the Company and costs associated with these services have been allocated to the Company. These allocations include costs related to corporate services, such as executive management, information technology, legal, finance and accounting, investor relations, human resources, risk management, tax, treasury and other services. The costs of such services have been allocated to the Company based on the most relevant allocation method to the service provided. Management believes such allocations are reasonable; however, they may not be indicative of the actual expenses that would have been incurred had the Company been operating as an independent Company for the periods presented. Refer to Note 7 for further detail regarding these allocations.
Net parent investment represents AT&T’s interests in the recorded net assets of the Company. The net investment balance represents the cumulative net investment by AT&T in the Company through the periods presented, including any prior net loss or comprehensive income (loss) attributed to the Company. Certain transactions between the Company and other related parties, including allocated expenses, are also included in and reflected as a change in parent’s net parent investment in the Combined Balance Sheets.
The Company’s cash is managed centrally through bank accounts controlled and maintained by AT&T. Accordingly, cash held by AT&T at the corporate level was not attributable to the Company for any of the periods presented.
The results of operations, financial position and cash flows of the Company presented in these Combined Financial Statements may not be indicative of what they would have been had the Company actually been an independent stand-alone entity, nor are they necessarily indicative of the Company’s future results of operations, financial position and cash flows.
2. Summary of Significant Accounting Policies
Use ofEstimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reflected in the financial statements and accompanying
6
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
notes. The Company bases its estimates on experience, where applicable, and other assumptions management believes are reasonable under the circumstances. Actual results could differ from those estimates under different assumptions or conditions, and such differences could be material. Estimates are used when accounting for items such as revenues, allowance for doubtful accounts, useful lives of property, plant and equipment, present value of operating lease liabilities, asset impairments, goodwill impairments, inventory reserves, guarantee liability, allocations, evaluation of minimum lease terms for operating leases and deferred income taxes, including tax valuation allowances.
Accounts Receivable
Accounts receivable consists principally of trade accounts receivable from customers and is generally unsecured and due within 30 days. Expected credit losses on accounts receivable are recorded as an allowance for doubtful accounts in the Combined Balance Sheets.
Allowance for Doubtful Accounts
The Company records expense to maintain an allowance for doubtful accounts for estimated losses that result from the failure or inability of customers to make required payments deemed collectable from the customer when the service was provided or product was delivered. When determining the allowance, the probability of recoverability of accounts receivable based on past experience is considered, taking into account current collection trends as well as general economic factors, including bankruptcy rates. Credit risks are assessed based on historical write-offs, net of recoveries. Accounts receivable may be fully reserved for when specific collection issues are known to exist, such as pending bankruptcy or catastrophes.
Notes Receivable
Notes receivable consist of equipment installment-plan (EIP) trade receivables due from customers under contracts over a period of up to 30 months. EIP amounts due within 30 days are recorded in accounts receivable, with the remaining short-term portion of the notes receivable net of the short-term allowance reported within other current assets. The long-term portion of the notes receivable net of the allowance is reported under other non-current assets.
As of September 30, 2020 and December 31, 2019, gross EIP receivables of $127,482 and $127,115, respectively, were included in the Combined Balance Sheets, of which $6,965 and $8,237 are notes receivable that are included in “Accounts receivable, net of allowance for doubtful accounts.” The remaining current portion of EIP receivables recorded in “Prepaid expenses and other current assets” in the Combined Balance Sheets was $71,090 and $74,961, respectively, with the long-term portion of $49,427 and $43,917 included in “Other assets.” The current portion of the related reserves recorded in “Prepaid expenses and other current assets” in the Combined Balance Sheets was $3,895 and $4,316, respectively, with the long-term portion of $3,632 and $3,128 included in “Other assets.”
7
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Inventories
Inventories consist principally of wireless devices and accessories and are valued at the lower of cost, using the model-specific identification method, or net realizable value. The Company maintains inventory valuation reserves for obsolete and slow-moving inventory. These reserves are determined based on analysis of inventory aging. The Company records sales of inventories under the average cost method.
Property, Plant and Equipment
Property, plant and equipment is stated at cost less accumulated depreciation. The cost of additions and substantial improvements is capitalized and includes internal compensation costs for these projects. The cost of maintenance and repairs is charged to operating expenses. Property, plant and equipment costs are depreciated using the straight-line method over their estimated useful lives. The cost of maintenance and repairs is charged to operating expenses. Leasehold improvements, including cell site acquisition and other site construction improvements, are depreciated over the shorter of estimated useful lives or lease terms that are reasonably assured. Depreciation lives may be accelerated due to changes in technology or other industry conditions. Upon sale or retirement of an asset, the related costs and accumulated depreciation are removed from the accounts and any gain or loss is recognized and included in “Cost of services.” See Note 3.
Property, plant and equipment is reviewed for recoverability whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable. The Company recognizes an impairment loss when the carrying amount of a long-lived asset is not recoverable. The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset.
The Company has certain legal asset retirement obligations related to network infrastructure, principally tower assets. These legal obligations include obligations to remediate leased land on which the Company’s network infrastructure assets are located. The fair value of a liability for an asset retirement obligation is recorded in the period in which it is incurred if a reasonable estimate of fair value can be made. In periods subsequent to initial measurement, the Company recognizes period-to-period changes in the liability resulting from the passage of time and revisions to either the timing or the amount of the original estimate. The increase in the carrying value of the associated long-lived asset is depreciated over the corresponding estimated economic life.
Intangible Assets
Intangible assets consist of Federal Communications Commission (FCC) spectrum licenses and the excess of consideration paid over the fair value of net assets acquired in business combinations (goodwill). The FCC licenses provide the Company with the exclusive right to utilize a certain radio frequency spectrum to provide wireless communications services. While FCC licenses are issued for only a fixed time (generally ten years), renewals of FCC licenses have occurred routinely and at nominal cost. Moreover, the Company determined there are currently no legal, regulatory, contractual, competitive, economic or other factors limiting the useful lives of its FCC licenses and therefore treats the FCC
8
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
licenses as indefinite-lived intangible assets. The Company believes it will be able to meet all requirements necessary to secure renewal of its FCC licenses. The Company tests its FCC licenses for impairment on an annual basis. There were no impairments in any period presented. The Combined Financial Statements include additional FCC licenses recorded at $16,395 as of September 30, 2020 and December 31, 2019, that are owned by AT&T Mobility and would be included in the sale.
Goodwill in these carve-out Combined Financial Statements was allocated based on the historical goodwill established when the Company made an election to “pushdown” to the AMPR legal entity as part of the acquisition of Centennial in 2009. This historical goodwill represents the excess of purchase price from the value of identifiable acquired assets and liabilities at that time. Carve-out financial statements require the Company to utilize legal entity financial statements, when available, as the starting point for presentation of the Combined Balance Sheets and Combined Statements of Operations.
Advertising Costs
Costs for advertising, including amounts allocated from AT&T Mobility, are expensed as incurred. During the three and nine months ended September 30, 2020, total advertising expenses were $3,777 and $10,150, respectively. During the three and nine months ended September 30, 2019, total advertising expenses were $5,008 and $12,026, respectively.
Financial Instruments
The carrying amounts of cash, accounts receivable, EIP receivables, accounts payable and accrued liabilities, advanced billing and customer deposits, and other current liabilities are reasonable estimates of their fair values due to the short-term nature of these instruments.
The EIP trade-in right guarantee liability is initially recorded at estimated fair value. The estimated fair value is based on remaining installment payments expected to be collected, adjusted for the expected timing and value of device trade-ins, and is subsequently carried at the lower of cost or net realizable value. The estimated value of the trade-in device considers prices offered to the Company by independent third parties that contemplate changes in value after the launch of a device model. The fair value measurements used are considered Level 3 under the Fair Value Measurement and Disclosure Framework.
As of December 31, 2019, the current portion of the trade-in right guarantee liability reflected in “Accounts payable and accrued liabilities” in the Combined Balance Sheets was $335, and the long-term portion of the guarantee reflected in “Other long-term liabilities” was $162. As of September 30, 2020, there were no current or long-term guaranteed liability balances.
9
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Comprehensive Income (Loss)
Comprehensive income (loss) for the Company is the same as net income (loss) for all periods presented.
Pending Accounting Standards
Credit Loss Standard
In June 2016, the FASB issued Accounting Standards Update ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (ASU 2016-13, as amended), which replaces the incurred loss impairment methodology under current GAAP. ASU 2016-13 affects trade receivables, loans, and other financial assets that are not subject to fair value through net income, as defined by the standard. The amendments under ASU 2016-13 will be effective as of January 1, 2023 and interim periods within that year. The Company is evaluating the impact of ASU 2016-13 on the Combined Financial Statements.
Income Taxes
In December 2019, the FASB issued ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accountingfor Income Taxes” (ASU 2019-12), which is expected to simplify income tax accounting requirements in areas deemed costly and complex. The amendments under ASU 2019-12 will be effective as of January 1, 2022 for annual periods and January 1, 2023 for interim periods, with early adoption permitted in its entirety as of the beginning of the year of adoption. At adoption, the guidance allows for modified retrospective application through a cumulative effect adjustment to retained earnings. The Company is evaluating the impact of ASU 2019-12 on the Combined Financial Statements.
Subsequent Events
In preparing the Combined Financial Statements, management reviewed all known events that have occurred after September 30, 2020, and through November 20, 2020, the date the Combined Financial Statements were available for issuance, for inclusion in the Combined Financial Statements and footnotes.
As discussed in Note 1, AT&T completed the sale of the Company to Liberty Latin America Ltd. on October 31, 2020 for cash proceeds of $1.95 billion subject to customary closing adjustments. No other events or transactions were identified during this period that required recognition or disclosure in the Combined Financial Statements.
10
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
3. Property, Plant and Equipment
Property, plant and equipment is summarized as follows:
| Estimated<br>Useful Lives<br>(in Years) | September 30<br>2020 | December 31<br>2019 | |||
|---|---|---|---|---|---|
| Land | — | $ | 2,311 | $ | 2,311 |
| Buildings and building improvements | 10–44 | **** | 223,032 | 213,784 | |
| Operating and other equipment | 5–12 | **** | 1,185,766 | 1,167,500 | |
| Under construction | — | **** | 28,227 | 31,066 | |
| **** | 1,439,336 | **** | 1,414,661 | ||
| Less accumulated depreciation | **** | 772,238 | 719,205 | ||
| Property, plant and equipment, net | $ | 667,098 | $ | 695,456 |
The net book value of assets recorded under finance leases was $3,972 and $4,247, at September 30, 2020 and December 31, 2019, respectively. These finance leases principally relate to communications towers and other operating equipment. Amortization of assets recorded under finance leases is included in depreciation expense.
Tower Transaction
In December 2013, AT&T completed a transaction with Crown Castle International Corp. (Crown Castle) in which Crown Castle gained the exclusive rights to lease and operate 32 wireless towers owned by the Company for which the Company received $17,369 in cash. Under the terms of the sale, Crown Castle has exclusive rights to lease and operate the Company towers over various terms with an average length of approximately 28 years. The Company subleases space on the towers from Crown Castle for an initial term of 10 years at current market rates, subject to optional renewals in the future.
Management determined the Company’s continuing involvement with the Crown Castle tower assets prevented it from achieving sale-leaseback accounting for the transaction, and it accounted for the cash proceeds from Crown Castle as a financing obligation in its Combined Balance Sheets. At September 30, 2020 and December 31, 2019, the Company’s long-term portion of the obligation reflected in “Other long-term liabilities” in the Combined Balance Sheets was $14,277 and $14,619, respectively, and its short-term portion of the obligation reflected in “Accounts payable and accrued liabilities” was $452 and $440, respectively. The Company records interest on the financing obligation using the effective interest rate method at an annual rate of approximately 0.6%. The financing obligation is increased by interest expense and estimated future net cash flows generated and retained by Crown Castle from operation of the tower sites, and reduced by contractual payments. The Company continues to include its tower assets in “Property, plant and equipment, net” in the Combined Balance Sheets and depreciates them
11
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
accordingly. At September 30, 2020 and December 31, 2019, its tower assets had a net book value of $488 and $533, respectively. During the three and nine months ended September 30, 2020 and 2019, the depreciation expense for these assets were $15 and $45, respectively.
4. Leases
The Company enters into operating and finance leases for certain facilities and equipment used in operations. As of September 30, 2020, these leases have remaining lease terms of 1 to 15 years. Certain real estate operating leases contain renewal options that may be exercised, while other leases include options to terminate the leases within one year.
Upon adoption of ASC 842 on January 1, 2019, the Company recognized a right-of-use asset for both operating and finance leases and an operating lease liability that represents the present value of the obligation to make payments over the lease term. The present value of the lease payments is calculated using the incremental borrowing rate for operating and finance leases, which was determined using a portfolio approach based on the rate of interest that the Company would have to pay to borrow an amount equal to the lease payments on a collateralized basis over a similar term. The Company uses the unsecured borrowing rate and risk adjusts that rate to approximate a collateralized rate in the currency of the lease, which is updated on a quarterly basis for measurement of new lease obligations.
The components of lease expense are as follows:
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||
| Operating lease cost | $ | 12,933 | $ | 12,087 | $ | 35,982 | $ | 34,813 |
| Finance lease cost | ||||||||
| Amortization of<br>right-of-use assets | $ | 152 | $ | 149 | $ | 481 | $ | 432 |
| Interest on lease obligations | **** | 169 | 178 | **** | 515 | 543 | ||
| Total finance lease cost | $ | 321 | $ | 327 | $ | 996 | $ | 975 |
12
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Supplemental balance sheet information related to leases is as follows:
| September 30<br>2020 | December 31<br>2019 | |||||
|---|---|---|---|---|---|---|
| Operating Leases | ||||||
| Operating lease<br>right-of-use assets | $ | 213,092 | **** | $ | 204,544 | |
| Current portion of lease obligations | $ | 27,839 | **** | $ | 27,277 | |
| Long-term lease obligations | **** | 201,815 | **** | 195,077 | ||
| Total operating lease obligation | $ | 229,654 | **** | $ | 222,354 | |
| Finance Leases | ||||||
| Property, plant and equipment, at cost | $ | 7,949 | **** | $ | 7,949 | |
| Accumulated depreciation and amortization | **** | (3,977 | ) | (3,702 | ) | |
| Property, plant and equipment, net | $ | 3,972 | **** | $ | 4,247 | |
| Current portion of lease obligations | $ | 692 | **** | $ | 648 | |
| Long-term lease obligations | **** | 11,347 | **** | 11,872 | ||
| Total finance lease obligation | $ | 12,039 | **** | $ | 12,520 | |
| Weighted-Average Remaining Lease Term | ||||||
| Operating leases | **** | 8.3 years | **** | |||
| Finance leases | **** | 11.9 years | **** | |||
| Weighted-Average Discount Rate | ||||||
| Operating leases | **** | 4.4 | % | |||
| Finance leases | **** | 5.7 | % |
Future minimum maturities of lease obligations as of September 30, 2020, are as follows:
| Operating<br>Leases | Finance<br>Leases | |||
|---|---|---|---|---|
| Remainder of 2020 | $ | 10,547 | $ | 333 |
| 2021 | **** | 39,623 | **** | 1,353 |
| 2022 | **** | 36,569 | **** | 1,378 |
| 2023 | **** | 33,520 | **** | 1,451 |
| 2024 | **** | 31,027 | **** | 1,510 |
| Thereafter | **** | 129,060 | **** | 10,787 |
| Total minimum payments | **** | 280,346 | **** | 16,812 |
| Less lease imputed interest and executory costs | **** | 50,692 | **** | 4,773 |
| Total lease obligations | $ | 229,654 | $ | 12,039 |
In addition to the future minimum rental obligations presented in the table above, the future minimum payments under the sublease arrangements as described in the Tower Transactions section are $205 for the remainder of 2020, $838 for 2021, $855 for 2022, $872 for 2023, $889 for 2024, and $18,154 thereafter. See Note 3.
13
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Supplemental disclosures for cash flows related to operating leases:
| Nine months ended<br>September 30 | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Cash Flows from Operating Activities | ||||
| Cash paid for amounts included in the measurement of lease obligations | ||||
| Operating cash flows from operating leases | $ | 31,115 | $ | 29,000 |
| Supplemental Lease Cash Flow Disclosures | ||||
| Operating lease<br>right-of-use assets obtained in exchange for new operating lease obligations | $ | 38,498 | $ | 49,894 |
Rental expense under operating leases for the three and nine months ended September 30, 2020 were $11,997 and $37,129, respectively. Rental expense under operating leases for the three and nine months ended September 30, 2019 were $11,941 and $33,654, respectively.
5. Revenue Recognition
Wireless, Wireline andEquipment Revenue
The Company offers service-only contracts and contracts that bundle equipment used to access the services and/or with other service offerings. Some contracts have fixed terms and others are cancellable on a short-term basis (e.g., month-to-month arrangements).
Example of service revenues include wireless and legacy voice and data (e.g. traditional local and long-distance). These services represent a series of distinct services that are considered a separate performance obligation. Wireless service revenue is recognized when services are provided, based upon either usage (e.g., minutes of traffic/bytes of data processed) or period of time (e.g., monthly service fees).
In evaluating whether the equipment is a separate performance obligation, management considers the customer’s ability to benefit from the equipment on its own or together with other readily available resources and if so, whether the service and equipment are separately identifiable (i.e., is the service highly dependent on, or highly interrelated with, the equipment). When equipment is a distinct performance obligation, the Company records the sale of equipment when title has passed to and the products are accepted by the customer. For devices sold through indirect channels (e.g., national dealers), revenue is recognized when the dealer accepts the device, not upon activation.
The Company records the sale of equipment to customers as gross revenue when AT&T Mobility is the principal in the arrangement, when there are no further requirements to perform, when title is passed and when the products are accepted by customers. Shipping and handling costs for wireless devices sold to agents and other third-party distributors are classified as costs of equipment sales.
14
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
The Company’s equipment and service revenues are predominantly recognized on a gross basis, as most services do not involve a third party and AT&T Mobility typically controls the equipment that is sold to customers.
Revenue recognized from fixed term contracts that bundle services and/or equipment is allocated based on the standalone selling price of all required performance obligations of the contract (i.e., each item included in the bundle). Promotional discounts are attributed to each required component of the arrangement, resulting in recognition over the contract term.
Standalone selling prices are determined by assessing prices paid for service-only contracts (e.g., arrangements where customers bring their own devices) and standalone device pricing.
AT&T Mobility offers the majority of customers the option to purchase certain wireless devices in installments over a specified period of time, and in many cases, they may be eligible to trade in the original equipment for a new device and have the remaining unpaid balance paid or settled. For customers that elect these equipment installment payment programs, at the point of sale the Company recognizes revenue for the entire amount of revenue allocated to the customer receivable net of fair value of the trade-in right guarantee. The difference between the revenue recognized and the consideration received is recorded as a note receivable when the devices are not discounted and the Company’s right to consideration is unconditional. When installment sales include promotional discounts (e.g., “buy one get one free”), the difference between revenue recognized and consideration received is recorded as a contract asset to be amortized over the contract term.
Less commonly, AT&T Mobility offers certain customers highly discounted devices when they enter into a minimum service agreement term. For these contracts, the Company recognizes equipment revenue at the point of sale based on a standalone selling price allocation. The difference between the revenue recognized and the cash received is recorded as a contract asset that will amortize over the contract term.
AT&T Mobility’s contracts allow for customers to frequently modify their arrangement, without incurring penalties in many cases. When a contract is modified, the Company evaluates the change in scope or price of the contract to determine if the modification should be treated as a new contract or if it should be considered a change of the existing contract. The Company generally does not have significant impacts from contract modifications.
The Company records revenue reductions for estimated future adjustments to customer accounts, other than bad debt expense, at the time revenue is recognized based on historical experience. Cash incentives given to customers are recorded as a reduction of revenue. Nonrefundable, upfront service activation and setup fees associated with service arrangements are deferred and recognized over the associated service contract period or customer life.
15
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
For contracts that involve the bundling of services, revenue is allocated to services and goods based on their standalone selling price, subject to the requirement that revenue recognized is limited to the amounts received from the customer that are not contingent upon the delivery of additional products or services to the customer in the future.
Deferred Customer Contract Acquisition Costs
Costs to acquire customer contracts, including commissions on service activations for the Company’s wireless service, are deferred and amortized over the contract period or expected customer relationship life. AT&T Mobility extended the expected customer relationship life from 36 to 39 months in the 2nd quarter of 2020. For contracts with an estimated amortization period of less than one year, the Company expenses incremental costs immediately.
The Company’s deferred customer contract acquisition costs were $28,873 and $29,502 as of September 30, 2020 and December 31, 2019, respectively. Included in this amount is $16,841 and $17,344 in “Prepaid expenses and other current assets,” and $12,032 and $12,158 included in “Other assets” in the Combined Balance Sheets.
For the three and nine months ended September 30, 2020, the Company amortized $4,917 and $14,491, respectively, of contract acquisition costs included in “Selling, general and administrative” in the Combined Statements of Operations. For the three and nine months ended September 30, 2019, the Company amortized $3,623, and $11,247, respectively, of contract acquisition costs included in “Selling, general and administrative” in the Combined Statements of Operations.
Contract Assets and Liabilities
A contract asset is recorded when revenue is recognized in advance of the Company’s right to bill and receive consideration (i.e., the Company must perform additional services or satisfy another performance obligation in order to bill and receive consideration). The contract asset will decrease as services are provided and billed. When consideration is received in advance of the delivery of goods or services, a contract liability is recorded. Reductions in the contract liability will be recorded as the Company satisfies the performance obligations.
The contract assets recorded as of September 30, 2020 and December 31, 2019, were $31,413 and $21,471, respectively. The current portion of $19,513 and $13,840 is included in “Prepaid expenses and other current assets,” and the long-term portion of $11,900 and $7,631 is included in “Other assets.”
The contract liabilities recorded as of September 30, 2020 and December 31, 2019 were $9,912 and $9,454, respectively. The current portion of $5,962 and $4,897 is included in “Advanced billings and customer deposits” and the long-term portion of $3,950 and $4,557 is included in “Other long-term liabilities.”
16
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
6. Concentrations of Risk
The Company relies on AT&T Mobility or its affiliates’ roaming agreements with other wireless carriers to permit the Company’s customers to use other wireless carriers’ networks in areas not covered by the Company’s network or by AT&T Mobility’s or its affiliates’ networks. If these carriers decide not to continue those agreements due to a change in ownership or other circumstances, a loss of service in certain areas and loss of revenues and/or customers could occur.
Although AT&T Mobility attempts to maintain multiple vendors to the extent practical, the device inventory and network infrastructure equipment, which are important components of its operations, are acquired from a few sources. If the suppliers are unable to meet AT&T Mobility’s needs as it continues to build out and upgrade the network infrastructure and sell services and devices, delays and increased costs in the expansion of the network infrastructure could adversely affect operating results.
Financial instruments that could potentially subject the Company to credit risks consist principally of trade accounts receivable and EIP receivables. Concentrations of credit risk with respect to these receivables are limited due to the composition of the customer base, which includes a large number of individuals and businesses. No single customer accounted for more than 10% of revenues in any period presented, except for AT&T Mobility and its affiliates, which were provided roaming services by the Company. See Notes 2 and 7.
7. Related-Party Transactions
Due to/fromAT&T Inc.
In March 2016, Beach entered into a Revolving Credit Note (Note) with a current limit of five hundred million dollars with AT&T Inc. Interest accrues on the outstanding principal balance on a daily basis. The rate is calculated on a monthly basis and is equal to a weighted average (based on investment balances) of the following: (1) each daily overnight AT&T Inc. money market rate for such month and (2) the monthly rate(s) earned by any money manager(s) used by AT&T Inc. during such month. The weighted average interest rates were 0.07% and 0.51% for the three and nine months ended September 30, 2020, respectively. The weighted average interest rates were 2.15% and 2.25% for the three and nine months ended September 30, 2019, respectively. Interest is receivable or payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. During the three and nine months ended September 30, 2020, the Combined Statements of Operations include net interest income in “Interest income (expense), net” of $126 and $2,527, respectively, for this Note. During the three and nine months ended September 30, 2019, the Combined Statements of Operations include net interest income in “Interest income (expense), net” of $1,779 and $5,488, respectively, for this Note.
17
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
In May 2017, AMPR entered into a Note up to one billion dollars with AT&T Inc. In January 2018, the Note was amended to revise the available line up to two billion dollars. Interest will accrue on the outstanding principal balance daily equal to the Prime Rate as published in the Wall Street Journal. Prior to July 1, 2019, the rate reset on the first day of January and July of each calendar year. The weighted average interest rate was 5.50% for the first half of 2019. Interest is receivable or payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. On July 1, 2019, the $1,206,782 that was due to AT&T Inc. was contributed from AT&T Inc., through various subsidiaries, to Beach. A corresponding intercompany note for this balance was entered into between AMPR and Beach, the related amounts of which were eliminated in the Combined Financial Statements.
On July 1, 2019, AMPR entered into a new Note up to five hundred million dollars with AT&T Inc. Interest will accrue on the outstanding principal balance daily equal to the Prime Rate as published in the Wall Street Journal. The weighted average interest rates were 0.07% and 0.58% for the three and nine months ended September 30, 2020, respectively. The weighted average interest rate was 2.77% for both the three and nine months ended September 30, 2019. Interest is receivable or payable monthly on the last business day of each month. For the three and nine months ended September 30, 2020, the Combined Statements of Operations include net interest income in “Interest income (expense), net” of $94 and $(146), respectively, for this Note. For both the three and nine months ended September 30, 2019, the Combined Statements of Operations includes net interest income in “Interest income (expense), net” of $91 for this Note.
In May 2017, AMVI entered into a Note up to seventy-five million dollars with AT&T Inc. Interest accrues on the outstanding principal balance on a daily basis. The rate is calculated on a monthly basis and is equal to a weighted average (based on investment balances) of the following: (1) each daily overnight AT&T Inc. money market rate for such month and (2) the monthly rate(s) earned by any money manager(s) used by AT&T Inc. during such month. The weighted average interest rates for this note were 0.07% and 0.51% for the three and nine months ended September 30, 2020, respectively. The weighted average interest rates for this note were 2.15% and 2.25% for the three and nine months ended September 30, 2019, respectively. Interest is receivable or payable monthly on the last business day of each month. Unpaid interest is added to the total revolver balance. During the three and nine months ended September 30, 2020, the Combined Statements of Operations include net interest income in “Interest income (expense), net” of $6 and $119, respectively, for this Note. During the three and nine months ended September 30, 2019, the Combined Statements of Operations include net interest income in “Interest income (expense), net” of $178 and $524, respectively, for this Note.
Allocations
AT&T Mobility provides substantially all operating services to the Company, which includes network interconnection and switching, long distance, network operations, customer service, finance and accounting, information technology, and sales and marketing. Such services are charged to the Company at AT&T Mobility’s direct cost or are allocated primarily based on network usage, end of period subscribers, gross customer additions and/or customer service call volumes. Allocation factors are modified periodically to align costs with services received. Such changes are recognized prospectively in the Combined Statements of Operations. For the three and nine months ended September 30, 2020, the
18
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Combined Statements of Operations include cost of services of $43,467 and $111,192 respectively, and selling, general and administrative expenses of $22,660 and $76,227, respectively, allocated from AT&T Mobility. For the three and nine months ended September 30, 2019, the Combined Statements of Operations include cost of services of $38,719 and $117,387 respectively, and selling, general and administrative expenses of $26,814 and $86,886, respectively, allocated from AT&T Mobility. These allocations may not be indicative of the actual expenses the Company would have incurred as a separate stand-alone company or of the costs that would be incurred in the future.
Other Affiliated Costs
Effective January 1, 2008, as amended, AMPR entered into a sublicense agreement with Beach, which is licensed by AT&T Intellectual Property II, L.P., the owner of the AT&T service marks, to utilize those service marks on licensed products and services. Under the terms of the sublicense agreement, the Company pays a royalty fee to AT&T Inc. for the use of those assets in the conduct of its business. The royalty fee is calculated by applying a 4% royalty rate to total revenues of AMPR and AMVI. Royalty fees of $739 and $2,176 for the three and nine months ended September 30, 2020, respectively, are included in “Selling, general and administrative” in the Combined Statements of Operations. Royalty fees of $791 and $2,288 for the three and nine months ended September 30, 2019, respectively, are included in “Selling, general and administrative” in the Combined Statements of Operations. The royalty fees were suspended for AMPR for 24 months beginning in the 2nd quarter of 2018. During the 3rd quarter of 2020, this suspension was extended through October 31, 2020.
The Company is reimbursed for certain cost incurred for the benefit of an affiliate, DIRECTV (DTV). The Company’s “Due from AT&T Inc.” balance in the Combined Balance Sheets included $4,309 and $13,524 at September 30, 2020 and December 31, 2019, respectively, for amounts to be paid by DTV.
Intracompany Voice Roaming
The Company is operated as part of a single wireless system in connection with certain affiliated wireless systems outside of the Company’s market. The Company earned outcollect revenue from affiliated entities, included in “Service revenues,” of $3,607 and $9,322 for the three and nine months ended September 30, 2020, respectively, for wireless services provided to customers from other affiliates. The Company earned outcollect revenue from affiliated entities, included in “Service revenues,” of $2,776 and $8,418 for the three and nine months ended September 30, 2019, respectively, for wireless services provided to customers from other affiliates.
The Company was charged incollect expense by affiliated entities, included in “Cost of services,” of $5,626 and $16,361 for the three and nine months ended September 30, 2020, respectively, for wireless service provided to the Company’s customers by other affiliates. The Company was charged incollect expense by affiliated entities, included in “Cost of services,” of $5,497 and $16,337 for the three and nine months ended September 30, 2019, respectively, for wireless service provided to the Company’s customers by other affiliates.
19
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
Data Cost Sharing
The Company incurs costs in delivering data services to other AT&T Mobility affiliates’ customers over the Company’s network. Additionally, AT&T Mobility affiliates incur costs in delivering data services to the Company’s customers over their networks.
The Company applies a process whereby these costs are allocated between AT&T Mobility affiliates and are reflected as either an increase or decrease in cost of services depending on the respective affiliates’ customer data usage volumes. The amounts allocated are based upon a rate per data kilobyte which was determined through an analysis of operating expenses associated with providing a data kilobyte. The Company recorded $1,921 and $5,910 in net data usage expense reductions for the three and nine months ended September 30, 2020, respectively, which are reflected in “Cost of services”. The Company recorded $4,527 and $11,544 in net data usage expense reductions for the three and nine months ended September 30, 2019, respectively, which are reflected in “Cost of services”.
8. Income Taxes
As of September 30, 2020 the Company reported net deferred tax liabilities of $343,288 (netted with U.S. Virgin Islands deferred tax assets of $2,530 within “Other Assets”), and as of December 31, 2019 the Company reported net deferred tax liabilities of $341,989 (netted with U.S. Virgin Islands deferred tax assets of $2,938 within “Other Assets”).
Income tax expense is comprised of the following components:
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||||||
| Federal | ||||||||||||
| Current | $ | 6,423 | **** | $ | 7,004 | $ | 15,860 | **** | $ | 4,811 | ||
| Deferred | **** | (4,314 | ) | (3,115 | ) | **** | (7,321 | ) | (114 | ) | ||
| $ | 2,109 | **** | $ | 3,889 | $ | 8,539 | **** | $ | 4,697 | |||
| Foreign | ||||||||||||
| Current | $ | (3,497 | ) | $ | (9,203 | ) | $ | (4,287 | ) | $ | (23,315 | ) |
| Deferred | **** | 5,176 | **** | 9,227 | **** | 8,619 | **** | 24,104 | ||||
| $ | 1,679 | **** | $ | 24 | $ | 4,332 | **** | $ | 789 | |||
| Total | $ | 3,788 | **** | $ | 3,913 | $ | 12,871 | **** | $ | 5,486 |
The recorded income tax expense results in an effective tax rate of 24.6% and 21.1% for the three months ended September 30, 2020 and 2019, respectively, primarily related to valuation allowance impacts of foreign branch basket tax assets. The recorded income tax expense results in an effective tax rate of 22.8% and 21.6% for the nine months ended September 30, 2020 and 2019, respectively, primarily related to valuation allowance impacts of foreign branch basket tax assets.
20
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
9. Pension and Postretirement Benefits
Substantially all employees attributable to the Company are covered by one of AT&T’s noncontributory pension and death benefit plans and as such, a portion of these expenses associated with these programs is included in the Company’s results of operations. However, the Combined Balance Sheet does not include any AT&T postemployment retirement obligation related to the noncontributory pension programs. Total directly attributed costs of these plans included in “Cost of services” and “Selling, general and administrative” in the Combined Statements of Operations are $236 and $708 for the three and nine months ended September 30, 2020, respectively. Total directly attributed costs of these plans included in “Cost of services” and “Selling, general and administrative” in the Combined Statements of Operations are $330 and $989 for the three and nine months ended September 30, 2019, respectively.
Contributory Savings Plans
Substantially all employees are eligible to participate in contributory saving plans sponsored by AT&T. Under the savings plans, AT&T matches a stated percentage of eligible employee contributions, subject to a specified ceiling which is charged to the Company. The Company’s allocated amount related to these savings plans was $706 and $2,371 for the three and nine months ended September 30, 2020, respectively. The Company’s allocated amount related to these savings plans were $476 and $1,885 for the three and nine months ended September 30, 2019, respectively.
10. Regulatory Developments
During 2005, the Company began participating in the High Cost Program of the Universal Service Fund (the USF Program) as an eligible telecommunications carrier (ETC). With the designation as an ETC participant, the Company qualified for the receipt of funds under the USF Program. The funds are administered by the Universal Service Administrative Company (USAC).
The funding is intended to reduce the costs of providing telephone service in areas that may be characterized by dense terrain, low populations, or other factors that would contribute to high fixed costs of building and operating a telecom network. The Program was established to ensure that consumers have access to and pay rates for telecommunications services that are reasonably comparable to those services provided and rates paid in urban areas. The Company received $8,484 and $22,659 in program funding for the three and nine months ended September 30, 2020, respectively. The Company received $7,089 and $21,264 in program funding for the three and nine months ended September 30, 2019, respectively. These payments from USAC are reflected as a reduction of “Cost of services” in the Combined Statements of Operations.
21
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
In November 2011, the FCC released an order to phase out the USF Program such that there was to be no USF Program funding support beginning July 2016. However, due to the FCC failing to meet certain milestones in the adoption of a replacement to the USF Program, the funding step-down component of the USF Program phase-out was set at 60% of the 2011 funding levels effective July 1, 2014, and will remain at that level until the FCC completes certain actions in adopting a replacement to the USF Program.
11. Commitments and Contingencies
Commitments
As of September 30, 2020 and December 31, 2019, the Company had no purchase commitments in excess of normal requirements or at prices that were in excess of market at those dates.
Contingencies
The Company is subject to claims arising in the ordinary course of business involving allegations of personal injury, breach of contract, anti-competitive conduct, employment law issues, regulatory matters and other actions. In management’s opinion, although the outcomes of these proceedings are uncertain, they should not have a material adverse effect on the Company’s combined financial position, results of operations or cash flows.
12. Additional Financial Information
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||||||
| Combined Statements of Operations | ||||||||||||
| Revolving credit note AT&T Inc. | $ | 38 | **** | $ | 1,871 | $ | 2,791 | **** | $ | (27,469 | ) | |
| Finance leases interest | **** | (169 | ) | (178 | ) | **** | (515 | ) | (543 | ) | ||
| Construction-in-progress<br>interest | **** | 365 | **** | 387 | **** | 864 | **** | 1,626 | ||||
| Affiliate interest income | **** | 321 | **** | 664 | **** | 1,473 | **** | 1,885 | ||||
| Other interest | **** | (25 | ) | (25 | ) | **** | (75 | ) | (76 | ) | ||
| Interest income (expense), net | $ | 530 | **** | $ | 2,719 | $ | 4,538 | **** | $ | (24,577 | ) |
22
AT&T MOBILITY PUERTO RICO INC., AT&T MOBILITY VIRGIN ISLANDS INC. & BEACHHOLDING CORPORATION
(A COMPONENT OF AT&T INC.)
Notes to the Combined Financial Statements
(Dollars in Thousands)
| Three months ended<br><br><br>September 30 | Nine months ended<br><br><br>September 30 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||||||
| Combined Statements of Cash Flows | |||||||||
| Cash paid during the period for: | |||||||||
| Interest income (expense), net of amounts capitalized | $ | 530 | $ | 2,719 | $ | 4,538 | $ | (24,577 | ) |
| Income taxes, net of refunds | $ | — | $ | — **** | $ | — | $ | — |
23
EX-99.3
Exhibit 99.3
LIBERTY LATIN AMERICA LTD.
UNAUDITED PRO FORMA CONDENSED
COMBINED FINANCIAL STATEMENTS
General
The accompanying unaudited pro forma condensed combined financial statements (Pro Forma Financial Statements) of Liberty Latin America Ltd. (Liberty Latin America), which have been prepared in accordance with Article 11 of Regulation S-X, reflect the combination of the historical financial information of Liberty Latin America and the AT&T Acquired Entities, as defined below, and give further effect of pro forma adjustments related to the AT&T Acquisition, as defined and described below, and certain related transactions. In the following text, the terms “Liberty Latin America,” “we,” “our,” “our company” and “us” refers to Liberty Latin America and its subsidiaries.
The accompanying unaudited pro forma condensed combined balance sheet (Pro Forma Balance Sheet) as of September 30, 2020 gives effect to the combination of the historical balance sheets of Liberty Latin America and the AT&T Acquired Entities and gives further effect to pro forma adjustments related to:
| i. | the assets acquired and liabilities assumed following the closing of the AT&T Acquisition; and<br> |
|---|---|
| ii. | the closing of the AT&T Acquisition, which includes, among other things, the: |
| --- | --- |
| a. | purchase price of the AT&T Acquisition; |
| --- | --- |
| b. | preliminary fair value adjustments of the assets acquired; |
| --- | --- |
| c. | adjustments associated with aligning the accounting policies of the AT&T Acquired Entities to those used by<br>Liberty Latin America; and |
| --- | --- |
| iii. | the B2B Asset Sale, as defined and described below. |
| --- | --- |
The pro forma adjustments related to the Pro Forma Balance Sheet have been reflected as if such transactions had occurred on September 30, 2020.
The accompanying unaudited pro forma condensed combined statements of operations (Pro Forma Statements of Operations) for the nine months ended September 30, 2020 and the year ended December 31, 2019 give effect to the combination of the historical results of operations for the periods indicated and gives further effect to pro forma adjustments related to:
| i. | the closing of the AT&T Acquisition, which includes, among other things, the: |
|---|---|
| a. | impacts related to preliminary fair value adjustments of the assets acquired, for example adjustments related<br>to depreciation and amortization; |
| --- | --- |
| b. | adjustments associated with aligning the accounting policies of the AT&T Acquired Entities to those used by<br>Liberty Latin America; |
| --- | --- |
| c. | elimination of certain intercompany transactions and Allocations, as defined and described below, between<br>AT&T and the AT&T Acquired Entities included in the historical financial statements of the AT&T Acquired Entities; **** and |
| --- | --- |
| d. | impacts of the TSA, as defined below, and certain other agreements; |
| --- | --- |
| ii. | the B2B Asset Sale; and |
| --- | --- |
| iii. | the Debt Transactions and Refinancing Transaction, each as defined and described below. |
| --- | --- |
The pro forma adjustments related to the Pro Forma Statements of Operations have been reflected as if such transactions had occurred on January 1, 2019.
1
The Pro Forma Financial Statements do not purport to be indicative of the financial position and results of operations that Liberty Latin America will obtain in the future, or that Liberty Latin America would have obtained if the AT&T Acquisition, including the Debt Transactions, were effective as of the dates indicated above. The pro forma adjustments are based upon currently available information and certain assumptions that Liberty Latin America believes are reasonable. The preliminary fair value adjustments of assets acquired and liabilities assumed are subject to adjustment based on our final assessment of the fair values of the acquired identifiable assets and assumed liabilities. As we are in the process of obtaining information necessary to complete the initial valuation assessment, we have not yet determined fair value adjustments related to the acquired property and equipment and spectrum licenses. Accordingly, the carrying values of these assets in the historical financial statements of the AT&T Acquired Entities has been used in the preliminary purchase price allocation and in the pro-forma financial information. While the valuation process remains open, the items with the highest likelihood to change upon finalization of the valuation process include property and equipment, spectrum licenses, customer relationships, right-of-use assets and related lease obligations, income taxes and goodwill. These Pro Forma Financial Statements have been derived from, and should be read in conjunction with, the following historical financial statements and accompanying notes:
| • | Liberty Latin America’s unaudited condensed consolidated financial statements included in our<br>September 30, 2020 Quarterly Report on Form 10-Q; |
|---|---|
| • | Liberty Latin America’s audited consolidated financial statements included in our December 31, 2019<br>Annual Report on Form 10-K; |
| --- | --- |
| • | AT&T Acquired Entities’ audited combined financial statements as of December 31, 2019, as filed<br>herewith; and |
| --- | --- |
| • | AT&T Acquired Entities’ unaudited combined financial statements as of September 30, 2020, as filed<br>herewith. |
| --- | --- |
AT&T Acquisition
On October 9, 2019, Liberty Latin America and Liberty Communications PR Holding LP, our indirect wholly-owned subsidiary, entered into a stock purchase agreement (the Acquisition Agreement) with certain subsidiaries of AT&T Inc. (AT&T) to acquire AT&T’s wireless and wireline operations in Puerto Rico and the United States (U.S.) Virgin Islands (the AT&T Acquisition). Pursuant to this agreement, we agreed to acquire, directly or indirectly, all of the outstanding shares of AT&T Mobility Puerto Rico Inc., AT&T Mobility Virgin Islands Inc. and Beach Holding Corporation, collectively the “AT&T Acquired Entities”. The AT&T Acquisition was completed on October 31, 2020 (the AT&T Closing) and resulted in the AT&T Acquired Entities becoming indirect wholly-owned subsidiaries of Liberty Latin America.
The AT&T Acquisition was financed through a combination of net proceeds from the Debt Transactions, as described below, and available liquidity.
B2B Asset Sale
As a condition to the AT&T Closing, Liberty Latin America was required by the Department of Justice (the DOJ) to divest certain business-to-business (B2B) operations that are a part of our existing operations in Puerto Rico. To meet the conditions of the DOJ, during October 2020, we entered into an agreement to divest part of our B2B operations in Puerto Rico (the B2B Asset Sale.) The B2B Asset Sale closed in early January.
HistoricalFinancial Statements of the AT&T Acquired Entities
The historical financial statements of the AT&T Acquired Entities include revenue and charges allocated from other AT&T entities, certain of which are based on high level metrics and are not derived directly from the operations of the AT&T Acquired Entities. These revenues and charges have been removed from the Pro Forma Statements of Operations as they are not expected to continue after the AT&T Closing. In addition, AT&T allocates other charges to the AT&T Acquired Entities that represent costs associated with substantial operating-related services, such as network operations, customer service, finance and accounting,
2
information technology, and sales and marketing. A portion of these charges (the Allocations) represent costs of shared services, which following the AT&T Closing, will be replaced by costs of services provided for, on a temporary basis, through the Transition Services Agreement **** between Liberty Latin America and AT&T **** (the TSA). The Allocations have been eliminated from the Pro Forma Statements of Operations and replaced by charges included in the TSA.
In addition, in 2021 we expect (i) to incur estimated integration costs ranging from $35 million to $40 million, (ii) to incur estimated standalone costs not covered by the TSA ranging from $20 million to $25 million related to support services and (iii) to benefit from estimated synergies of $10 million, mostly related to personnel costs. These estimated additional costs and synergies have not been reflected in the Pro Forma Statements of Operations below.
Debt Financings
In October 2019 and May 2020, we completed certain debt financing and refinancing transactions that were collectively completed in order to finance a portion of the AT&T Acquisition. The proceeds from the issuance of the: (i) 2027 LPR Senior Secured Notes; and (ii) 2027 LPR Senior Secured Notes Add-on, and a portion of the proceeds from the 2026 SPV Credit Facility that were used to finance the AT&T Acquisition are collectively referred to herein as the “DebtTransactions.”
Although Liberty Latin America uses derivative instruments to manage interest rate exposures, no pro forma adjustments have been reflected in these Pro Forma Financial Statements with respect to any changes to derivative instruments that occurred in connection with the Debt Transactions.
2027 LPR Senior Secured Notes
In October 2019, we issued, through a consolidated special purposes entity, $1.2 billion aggregate principal amount, at par, of 6.75% senior secured notes, due October 15, 2027 (the 2027 LPR Senior Secured Notes), the proceeds of which were initially deposited into an escrow account pending consummation of the AT&T Acquisition. In connection with the completion of the AT&T Acquisition, the proceeds were released from the escrow account and used to finance a portion of the AT&T Acquisition.
2027 LPR Senior Secured Notes Add-on
In May 2020, an additional $90 million aggregate principal amount was issued, at 102.5% of par, under the existing 2027 LPR Senior Secured Notes indenture (the 2027 LPR Senior Secured Notes Add-on), the proceeds of which were initially deposited into an escrow account pending consummation of the AT&T Acquisition. In connection with the completion of the AT&T Acquisition, the proceeds were released from the escrow account and used to finance a portion of the AT&T Acquisition.
2026 SPV Credit Facility
In October 2019, we entered into a $1.0 billion principal term loan facility, issued at 99.0% of par, that is due October 15, 2026 and bears interest at LIBOR plus 5.0% (the 2026 SPV Credit Facility). A portion of the 2026 SPV Credit Facility, $53 million, was initially deposited into an escrow account pending consummation of the AT&T Acquisition. In connection with the completion of the AT&T Acquisition, the $53 million of proceeds were released from the escrow account and used to finance a portion of the AT&T Acquisition. The remaining proceeds from the issuance of the 2026 SPV Credit Facility were used to redeem, in full, the then outstanding principal amount of the previous bank facility (the Refinancing Transaction).
3
LIBERTY LATIN AMERICA
Unaudited Pro Forma Condensed Combined Balance Sheet
September 30, 2020
| Historical | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Liberty LatinAmerica | AT&T<br>Acquired<br>Entities | Pro forma<br>adjustments | Pro forma<br>Liberty Latin<br>America | ||||||
| in millions | |||||||||
| ASSETS | |||||||||
| Current assets: | |||||||||
| Cash and cash equivalents | $ | 1,611.9 | $ | 0.2 | $ | (535.9 | )(1) | $ | 964.4 |
| (70.4 | )(2) | ||||||||
| (18.8 | )(4) | ||||||||
| (22.6 | )(5) | ||||||||
| Trade receivables, net of allowances | 505.9 | 49.6 | (1.7 | )(3) | 553.8 | ||||
| Related-party notes receivable | — | 676.1 | (676.1 | )(1) | — | ||||
| Other current assets, net | 287.8 | 172.9 | (16.8 | )(1) | 454.6 | ||||
| 10.7 | (2) | ||||||||
| Total current assets | 2,405.6 | 898.8 | (1,331.6 | ) | 1,972.8 | ||||
| Goodwill | 4,503.7 | 402.4 | (402.4 | )(1) | 5,005.8 | ||||
| 502.1 | (1) | ||||||||
| Property and equipment, net | 4,149.8 | 667.1 | (8.2 | )(3) | 4,808.7 | ||||
| Restricted cash | 1,369.9 | **** | — | (1,353.0 | )(1) | 16.9 | |||
| Intangible assets subject to amortization, net | 825.5 | **** | — | 30.6 | (1) | 856.1 | |||
| Intangible assets not subject to amortization | 561.3 | 894.4 | **** | — | **** | 1,455.7 | |||
| Other assets, net | 782.1 | 285.1 | (12.0 | )(1) | 1,114.9 | ||||
| 59.7 | (2) | ||||||||
| Total assets | $ | 14,597.9 | $ | 3,147.8 | $ | (2,514.8 | ) | $ | 15,230.9 |
| LIABILITIES AND EQUITY | |||||||||
| Current liabilities: | |||||||||
| Accounts payable | $ | 269.6 | $ | 4.8 | $ | — | $ | 274.4 | |
| Current portion of debt and finance lease obligations | 284.4 | 0.7 | — | 285.1 | |||||
| Other accrued and current liabilities | 1,031.1 | 55.2 | 44.8 | (1) | 1,131.1 | ||||
| Total current liabilities | 1,585.1 | 60.7 | 44.8 | 1,690.6 | |||||
| Long-term debt and finance lease obligations | 8,175.4 | 11.4 | (18.8 | )(4) | 8,168.0 | ||||
| Deferred tax liabilities | 361.5 | 345.8 | **** | — | **** | 707.3 | |||
| Other long-term liabilities | 948.2 | 221.6 | — | 1,169.8 | |||||
| Total liabilities | 11,070.2 | 639.5 | 26.0 | 11,735.7 | |||||
| Total equity | 3,527.7 | 2,508.3 | $ | (2,540.8 | )(6) | 3,495.2 | |||
| Total liabilities and equity | $ | 14,597.9 | $ | 3,147.8 | $ | (2,514.8 | ) | $ | 15,230.9 |
4
LIBERTY LATIN AMERICA
Unaudited Pro Forma Condensed Combined Statement of Operations
Nine months ended September 30, 2020
| AT&T<br>Acquired<br>Entities | Pro forma<br>adjustments | Pro forma<br>Liberty Latin<br>America | |||||||||
| Revenue | 2,667.4 | $ | 641.9 | $ | (13.9 | )(3) | $ | 3,330.1 | |||
| (6.2 | )(7) | ||||||||||
| 48.1 | (8) | ||||||||||
| 19.5 | (9) | ||||||||||
| (26.7 | )(10) | ||||||||||
| Operating costs and expenses (exclusive of depreciation and amortization, shown separately<br>below): | |||||||||||
| Programming and other direct costs of services | 580.2 | 324.8 | (2.0 | )(3) | 781.6 | ||||||
| 48.1 | (8) | ||||||||||
| (53.4 | )(9) | ||||||||||
| (12.9 | )(10) | ||||||||||
| (111.9 | )(11) | ||||||||||
| 8.7 | (12) | ||||||||||
| Other operating costs and expenses (including stock-based compensation of 75.3 million for<br>Liberty Latin America) | 1,105.8 | 170.1 | (3.4 | )(3) | 1,328.7 | ||||||
| 111.9 | (11) | ||||||||||
| (47.5 | )(12) | ||||||||||
| (2.2 | )(13) | ||||||||||
| (6.0 | )(14) | ||||||||||
| Depreciation and amortization | 661.5 | 95.1 | 2.3 | (15) | 758.9 | ||||||
| Impairment, restructuring and other operating items, net | 331.5 | — | (31.5 | )(16) | 300.0 | ||||||
| 2,679.0 | 590.0 | (99.8 | ) | 3,169.2 | |||||||
| Operating income (expense) | (11.6 | ) | 51.9 | 120.6 | 160.9 | ||||||
| Non-operating income (expense): | |||||||||||
| Interest income (expense), net | (408.5 | ) | 4.5 | (4.1 | )(17) | (410.6 | ) | ||||
| (2.5 | )(18) | ||||||||||
| Realized and unrealized losses on interest rate derivative instruments, net | (239.7 | ) | — | — | (239.7 | ) | |||||
| Foreign currency transaction losses, net | (115.1 | ) | — | — | (115.1 | ) | |||||
| Losses on debt modification and extinguishment, net | (45.1 | ) | — | — | (45.1 | ) | |||||
| Other income, net | 11.8 | — | (7.3 | )(20) | 4.5 | ||||||
| (796.6 | ) | 4.5 | (13.9 | ) | (806.0 | ) | |||||
| Net earnings (loss) before income taxes | (808.2 | ) | 56.4 | 106.7 | (645.1 | ) | |||||
| Income tax benefit (expense) | 33.4 | (12.9 | ) | (38.6 | )(21) | (18.1 | ) | ||||
| Net earnings (loss) | (774.8 | ) | 43.5 | 68.1 | (663.2 | ) | |||||
| Net loss attributable to noncontrolling interests | 116.5 | — | — | 116.5 | |||||||
| Net earnings (loss) attributable to Liberty Latin America shareholders | (658.3 | ) | $ | 43.5 | $ | 68.1 | $ | (546.7 | ) | ||
| Basic and diluted net loss per share attributable to Liberty Latin America shareholders | (3.59 | ) | $ | (2.98 | ) | ||||||
| Weighted average shares outstanding – basic and diluted (a) | 183,286,840 | 183,286,840 |
All values are in US Dollars.
| (a) | Represents the weighted average number of Liberty Latin America shares outstanding during the period.<br> |
|---|
5
LIBERTY LATIN AMERICA
Unaudited Pro Forma Condensed Combined Statement of Operations
Year ended December 31, 2019
| AT&TAcquiredEntities | Pro formaadjustments | Pro formaLiberty LatinAmerica | |||||||||
| Revenue | 3,867.0 | $ | 888.3 | $ | (17.8 | )(3) | $ | 4,753.5 | |||
| (10.7 | )(7) | ||||||||||
| 61.1 | (8) | ||||||||||
| 5.4 | (9) | ||||||||||
| (39.8 | )(10) | ||||||||||
| Operating costs and expenses (exclusive of depreciation and amortization, shown separately<br>below): | |||||||||||
| Programming and other direct costs of services | 889.2 | 455.8 | (2.8 | )(3) | 1,169.0 | ||||||
| 61.1 | (8) | ||||||||||
| (69.0 | )(9) | ||||||||||
| (26.9 | )(10) | ||||||||||
| (150.0 | )(11) | ||||||||||
| 11.6 | (12) | ||||||||||
| Other operating costs and expenses (including stock-based compensation of 57.5 million for<br>Liberty Latin America) | 1,493.9 | 236.9 | (4.4 | )(3) | 1,792.8 | ||||||
| 150.0 | (11) | ||||||||||
| (66.6 | )(12) | ||||||||||
| (3.1 | )(13) | ||||||||||
| (13.9 | )(14) | ||||||||||
| Depreciation and amortization | 871.0 | 124.4 | 3.1 | (15) | 998.5 | ||||||
| Impairment, restructuring and other operating items, net | 259.1 | — | (4.9 | )(16) | 254.2 | ||||||
| 3,513.2 | 817.1 | (115.8 | ) | 4,214.5 | |||||||
| Operating income | 353.8 | 71.2 | 114.0 | 539.0 | |||||||
| Non-operating income (expense): | |||||||||||
| Interest expense, net | (499.2 | ) | (22.1 | ) | $ | (69.8 | )(17) | (565.7 | ) | ||
| 25.4 | (18) | ||||||||||
| Realized and unrealized losses on derivative instruments, net | (17.2 | ) | — | — | (17.2 | ) | |||||
| Foreign currency transaction losses, net | (112.5 | ) | — | — | (112.5 | ) | |||||
| Losses on debt modification and extinguishment, net | (19.8 | ) | — | 6.7 | (19) | (13.1 | ) | ||||
| Other income, net | 14.3 | — | (3.4 | )(20) | 10.9 | ||||||
| (634.4 | ) | (22.1 | ) | (41.1 | ) | (697.6 | ) | ||||
| Net earnings (loss) before income taxes | (280.6 | ) | 49.1 | 72.9 | (158.6 | ) | |||||
| Income tax benefit (expense) | 98.2 | (20.2 | ) | (26.5 | )(21) | 51.5 | |||||
| Net earnings (loss) | (182.4 | ) | 28.9 | 46.4 | (107.1 | ) | |||||
| Net loss attributable to noncontrolling interests | 102.3 | — | — | 102.3 | |||||||
| Net earnings (loss) attributable to Liberty Latin America shareholders | (80.1 | ) | $ | 28.9 | $ | 46.4 | $ | (4.8 | ) | ||
| Basic and diluted net loss per share attributable to Liberty Latin America shareholders | (0.43 | ) | $ | (0.03 | ) | ||||||
| Weighted average shares outstanding – basic and diluted (a) | 184,369,078 | 184,369,078 |
All values are in US Dollars.
| (a) | Represents the weighted average number of Liberty Latin America shares outstanding during the year.<br> |
|---|
6
| (1) | Represents the purchase price of the AT&T Acquisition and the preliminary application of acquisition<br>accounting. For purposes of these Pro Forma Financial Statements, it has been assumed that, with the exception of the preliminary fair value adjustments reflected in the table below, the historical cost bases of existing assets and liabilities of<br>the AT&T Acquired Entities approximate their fair value. The details of the preliminary acquisition accounting are set forth below (in millions): | ||
|---|---|---|---|
| Stated Acquisition Agreement purchase price | $ | 1,950.0 | |
| --- | --- | --- | --- |
| Less: Purchase price allocated to purchase of prepaid roaming services (a) | (70.4 | ) | |
| Working capital and other purchase price adjustments: | |||
| Preliminary closing adjustments (b) | (51.7 | ) | |
| Additional working capital consideration (c) | 61.0 | ||
| Net cash paid for the AT&T Acquisition (d) | 1,888.9 | ||
| Contingent consideration (e) | 44.8 | ||
| Adjusted purchase price | 1,933.7 | ||
| Reconciliation from the historical net assets of the AT&T Acquired Entities to the estimated<br>increase in goodwill: | |||
| Total assets | 3,147.8 | ||
| Less assets not acquired: | |||
| Related-party notes receivable | (676.1 | ) | |
| Goodwill | (402.4 | ) | |
| Total liabilities | (639.5 | ) | |
| Historical acquired net assets of the AT&T Acquired Entities before preliminary fair value<br>adjustments | 1,429.8 | ||
| Preliminary fair value adjustments: | |||
| Other current assets, net - deferred contract costs (f) | (16.8 | ) | |
| Customer relationships intangible asset (g) | 30.6 | ||
| Other assets, net - deferred contract costs (f) | (12.0 | ) | |
| Total preliminary fair value adjustments | 1.8 | ||
| Adjusted net assets of the AT&T Acquired Entities after preliminary fair value<br>adjustments | 1,431.6 | ||
| Estimated increase to goodwill | $ | 502.1 | |
| (a) | Represents the portion of the stated Acquisition Agreement purchase price that has been allocated to the<br>purchase of prepaid roaming services as further described in note 2 below. | ||
| --- | --- | ||
| (b) | Represents adjustments to the purchase price under the terms of the Acquisition Agreement for closing working<br>capital balances, outstanding indebtedness and shortfalls in equipment subsidies made by AT&T prior to the AT&T Closing. | ||
| --- | --- | ||
| (c) | Represents cash paid subsequent to the AT&T Closing related to certain liabilities of the AT&T Acquired<br>Entities that were not assumed by us under the terms of the Acquisition Agreement. | ||
| --- | --- | ||
| (d) | The net cash paid for the AT&T Acquisition is comprised of (i) $1,353 million of restricted cash that<br>was initially placed into escrow and was released from restriction upon the AT&T Closing, as further described in the headnote to these Pro Forma Financial Statements, and (ii) $536 million of cash and cash equivalents from available<br>liquidity. | ||
| --- | --- | ||
| (e) | Represents contingent consideration related to income tax payments made by AT&T to the tax authorities of<br>Puerto Rico and the U.S. Virgin Islands, which we expect to pay back to AT&T as we utilize such payments against our future income tax liabilities. | ||
| --- | --- |
7
| (f) | Represents the fair value adjustment to deferred contract costs, which do not have a fair value upon the<br>consummation of the AT&T Acquisition. As a result, we have included pro forma adjustments to reduce other current assets and other assets, net, to reflect the fair value adjustment associated with deferred contract costs as of September 30,<br>2020. For information regarding the related pro forma adjustments included in the Pro Forma Statements of Operations, see note 14 below. | ||
|---|---|---|---|
| (g) | Represents the preliminary fair value assessment related to the customer relationships of the AT&T Acquired<br>Entities. The valuation of customer relationships is primarily based on an excess earnings methodology, which is a form of a discounted cash flow analysis. The excess earnings methodology for customer relationship intangible assets requires us to<br>estimate the specific cash flows expected from the acquired customer relationships, considering such factors as estimated customer life, the revenue expected to be generated over the life of the customer relationships, contributory asset charges and<br>other factors. For information regarding the related pro forma adjustments included in the Pro Forma Statements of Operations, see note 15 below. | ||
| --- | --- | ||
| (2) | In connection with the Acquisition Agreement, AT&T agreed to provide us with a $75 million credit<br>against certain roaming services that AT&T will provide to the AT&T Acquired Entities over a seven-year period following the AT&T Closing. If the credits are not used for roaming services in that time period, any remaining credit may be<br>used to acquire certain other services from AT&T thereafter. These service credits have been reflected as a prepaid asset at a discounted value of $70 million **** based on the estimated timing of the underlying services.<br> | ||
| --- | --- | ||
| (3) | As further outlined in the headnote to the Pro Forma Financial Statements, as a condition to the AT&T<br>Closing, we were required to divest certain B2B operations in Puerto Rico. Accordingly, these pro forma adjustments relate to the elimination of the assets, revenue and expenses related to the B2B operations that were divested as part of the B2B<br>Asset Sale. | ||
| --- | --- | ||
| (4) | Represents debt issuance fees associated with the 2027 LPR Senior Secured Notes and 2026 SPV Credit Facility<br>paid in connection with, and contingent upon, the consummation of the AT&T Acquisition. For additional information regarding the amortization of deferred financing costs, see note 17 below. | ||
| --- | --- | ||
| (5) | Represents direct acquisition costs of $23 million that were contingent upon the AT&T Closing. Due to<br>their nonrecurring nature, these direct acquisition costs have not been reflected in the accompanying Pro Forma Statements of Operations. | ||
| --- | --- | ||
| (6) | Represents pro adjustments to equity related to adjustments further described in notes 1, 3 and 5, as set forth<br>in the table below (in millions): | ||
| --- | --- | ||
| Increase (decrease)<br>to equity | |||
| --- | --- | --- | --- |
| Elimination of historical equity of the AT&T Acquired Entities | $ | (2,508.3 | ) |
| Elimination of historical equity related to the B2B operations required to be divested | (9.9 | ) | |
| Payments of direct acquisition costs | (22.6 | ) | |
| $ | (2,540.8 | ) | |
| (7) | Represents revenue included in the historical financial statements of the AT&T Acquired Entities associated<br>with certain enterprise contracts that are not acquired as part of the AT&T Acquisition. Accordingly, we have included pro forma adjustments to reduce revenue by $6 million and $11 million for the nine months ended September 30,<br>2020 and the year ended December 31, 2019, respectively. | ||
| --- | --- | ||
| (8) | The pro forma adjustments, which are provided for in order to align accounting policies of the AT&T<br>Acquired Entities to those applied by Liberty Latin America, reflect reclassifications from programming and other direct costs of services to revenue related to (i) receipt of funds from the U.S. Federal Communications Commission of<br>$23 million and $28 million, for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, and (ii) data roaming | ||
| --- | --- |
8
| revenue of $25 million and $33 million, for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, as each were presented net of<br>programming and other direct costs of services in the historical financial statements of the AT&T Acquired Entities. | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (9) | We have entered into agreements with AT&T for services with respect to (i) inbound and outbound<br>roaming, (ii) ethernet, and (iii) subsea (the New Rate Agreements). The fees charged pursuant to these agreements differ from the rates charged for these services as reflected in the historical financial statements of the AT&T<br>Acquired Entities. Accordingly, we have included pro forma adjustments for the periods set forth in the table below reflecting the net impact of changes in rates per the New Rate Agreements (in millions). | |||||||||
| --- | --- | |||||||||
| Nine months endedSeptember 30, 2020 | Year endedDecember 31, 2019 | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Revenue | Programming<br>and other direct<br>costs of services | Revenue | Programming<br>and other direct<br>costs of services | |||||||
| Net increase (decrease) | $ | 19.5 | $ | (53.4 | ) | $ | 5.4 | $ | (69.0 | ) |
| (10) | Represents the elimination of (i) $27 million and $40 million of equipment sales and other revenue<br>allocated to the AT&T Acquired Entities by AT&T during the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, and (ii) $13 million and $27 million of equipment cost of goods sold<br>allocated to the AT&T Acquired Entities by AT&T during the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, that will not occur after the AT&T Closing. | |||||||||
| --- | --- | |||||||||
| (11) | Represents the reclassification of $112 million and $150 million for the nine months ended<br>September 30, 2020 and the year ended December 31, 2019, respectively, primarily related to lease expense, network and personnel-related costs from programming and other direct costs of services to other operating costs and expenses<br>included in the historical financial statements of the AT&T Acquired Entities, to conform to the presentation of the historical financial statements of Liberty Latin America. | |||||||||
| --- | --- | |||||||||
| (12) | Represents the net effect of the (i) elimination of Allocations included in the historical financial<br>statements of the AT&T Acquired Entities that are replaced by costs for services provided through the TSA, which generally relate to network operations, customer service, finance and accounting, information technology, and sales and marketing,<br>and (ii) costs related to recurring content-related services provided through the TSA that are not included in the historical financial statements of the AT&T Acquired Entities, as set forth below (in millions): | |||||||||
| --- | --- | |||||||||
| Nine months ended<br>September 30, 2020 | Year ended<br>December 31, 2019 | |||||||||
| --- | --- | --- | --- | --- | --- | --- | ||||
| Elimination of Allocations | $ | (106.8 | ) | $ | (145.6 | ) | ||||
| Estimated TSA expenses (a) | 68.0 | 90.6 | ||||||||
| Net decrease | $ | (38.8 | ) | $ | (55.0 | ) | ||||
| (a) | Includes content-related charges of $9 million and $12 million for the nine months ended<br>September 30, 2020 and the year ended December 31, 2019, respectively, which are reflected in programming and other direct costs of services in the Pro Forma Statements of Operations. | |||||||||
| --- | --- | |||||||||
| (13) | Represents royalty expense included in the historical financial statements of the AT&T Acquired Entities<br>related to the use of AT&T’s tradename. The royalty fee will not be charged after the consummation of the AT&T Acquisition and accordingly, we have included pro forma adjustments of $2 million and $3 million to eliminate such<br>costs for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively. | |||||||||
| --- | --- |
9
| (14) | Represents pro forma adjustments of $6 million and $14 million for the nine months ended<br>September 30, 2020 and the year ended December 31, 2019, respectively, related to amortization of deferred contract costs included within other operating costs and expenses in the historical financial statements of the AT&T Acquired<br>Entities. The pro forma adjustments represent the elimination of amortization expense related to the incremental costs to obtain a contract with a customer that were incurred prior to January 1, 2019. |
|---|---|
| (15) | Represents the estimated increase in amortization expense of $2 million **** and **** $3 million,<br>for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, resulting from preliminary fair value assessments associated with customer relationships of the AT&T Acquired Entities with a<br>weighted-average estimated useful life of 10 years. |
| --- | --- |
To the extent that additional consideration is allocated to assets with finite lives, the final allocation of the purchase price could result in additional amortization expense that in turn would result in lower operating income and earnings for the period. For example, an increase of $100 million in the value allocated to customer relationships with an average remaining estimated useful life of 10 years would result in additional annual amortization expense of $10 million.
| (16) | Represents direct acquisition costs of $32 million and $5 million expensed by Liberty Latin America<br>associated with the AT&T Acquisition during the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively. Due to their nonrecurring nature, these direct acquisition costs have been eliminated in the<br>accompanying Pro Forma Statements of Operations. | ||||
|---|---|---|---|---|---|
| (17) | Represents the assumed net increase in interest expense resulting from the borrowings under the Debt<br>Financings, as if such transactions occurred on January 1, 2019, as set forth below (in millions): | ||||
| --- | --- | ||||
| Nine months ended<br>September 30, 2020 | Year ended<br>December 31, 2019 | ||||
| --- | --- | --- | --- | --- | --- |
| Assumed increases in interest expense associated with: | |||||
| 2027 LPR Senior Secured Notes | $ | — | $ | 66.0 | |
| 2027 LPR Senior Secured Notes Add-on | 2.4 | 6.1 | |||
| 2026 SPV Credit Facility (a) | — | 41.9 | |||
| Decrease in interest expense associated with the Refinancing Transaction (b) | — | (47.3 | ) | ||
| Assumed net increase associated with the amortization of deferred financing costs and original<br>issue discount and premium | 1.7 | 3.1 | |||
| Assumed net increase in interest expense | $ | 4.1 | $ | 69.8 | |
| (a) | Interest expense on borrowings under the 2026 SPV Credit Facility is based on the base rate in effect at<br>September 30, 2020, which resulted in an interest rate on this debt instrument of 5.15% for the year ended December 31, 2019. An increase in the interest rate of 0.125% on the 2026 SPV Credit Facility would result in incremental annual<br>interest expense of $1 million. | ||||
| --- | --- | ||||
| (b) | Represents elimination of historical interest expense associated with the bank facility in place prior to the<br>completion of the Refinancing Transaction. | ||||
| --- | --- | ||||
| (18) | Represents interest income (expense), net included in the historical financial statements of the AT&T<br>Acquired Entities associated with related-party debt and notes receivable that were not assumed with the AT&T Acquisition. Accordingly, we have included for pro forma adjustments to increase (decrease) interest income (expense), net by<br>$3 million and ($25 million) for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively. | ||||
| --- | --- |
10
| (19) | Represents the elimination of $7 million of losses on debt extinguishment for the year ended<br>December 31, 2019, relating to the write-off of unamortized original issue discount and deferred financing costs incurred in connection with the Refinancing Transaction. Due to their nonrecurring nature,<br>the losses on debt extinguishment have been eliminated in the accompanying Pro Forma Statements of Operations. |
|---|---|
| (20) | Represents the elimination of $7 million and $3 million of interest income included in the historical<br>financial statements of Liberty Latin America for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively. As this income was earned on the funds held in escrow that were ultimately used to fund a<br>portion of the AT&T Acquisition, it has been removed in the accompanying Pro Forma Statements of Operations. |
| --- | --- |
| (21) | The income tax impact of the pro forma adjustments related to the Pro Forma Statements of Operations, as<br>described above, have been computed based on a blended statutory corporate income tax rate of 36.1% based upon the activity in the U.S., the U.S. Virgin Islands and Puerto Rico, for which statutory rates are 21.0%, 23.1% and 37.5%, respectively.<br>Where applicable, the adjustments have been assessed for their impact on valuation allowances, primarily arising from the excess of, and limitation on use for, foreign tax credits. |
| --- | --- |
11