Many investors ask how S&P Global Ratings calculates leverage for certain U.S. telecommunications and cable companies. To address their questions, we are providing our analytical adjustments for EBITDA and debt for the following companies we rate: AT&T Inc., Charter Communications Inc., Comcast Corp., Cox Enterprises Inc., Equinix Inc., and Verizon Communications Inc.
Table 1
U.S. Telecommunications And Cable Companies: Peer Risk Profile Comparison | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Company | Rating | Business/financial risk profile | Adjusted leverage threshold: Upside | Adjusted leverage threshold: Downside | LTM adjusted levereage | |||||||
AT&T Inc. |
BBB/Negative/A-2 | Strong/Significant | 3.0x | 3.75x | 3.7x | |||||||
Charter Communications Inc. |
BB+/Stable/-- | Strong/Aggressive | 4.25x | 5.0x | 4.4x | |||||||
Comcast Corp. |
A-/Stable/A-2 | Strong/Intermediate | 2.0x | 3.0x | 3.1x | |||||||
Equinix Inc. |
BBB-/Stable/-- | Strong/Aggressive | 3.75x | 4.25x | 4.1x | |||||||
T-Mobile US Inc. |
BB/Stable/-- | Satisfactory/Aggressive | 4.0x | 5.0x | 4.2x | |||||||
Verizon Communications Inc. |
BBB+/Stable/A-2 | Strong/Intermediate | 2.5x | 3.25x | 2.5x | |||||||
Note: AT&T upside threshold for an upgrade to 'BBB+'. T-Mobile leverage does not include a full year of Sprint. Ratings as of April 20, 2021. Adjusted leverage as of Dec. 31, 2020. LTM--Lagging 12 months. Source: Company reports and S&P Global Ratings estimates. |
Frequently Asked Questions
What debt adjustments does S&P Global Ratings make for U.S. telecommunications and cable companies?
Many of our adjustments to a company's as-reported debt balance--such as the tax-affected unfunded portion of pension and other post-employment benefits (OPEBs), and the netting of accessible cash and liquid investments--are common across most corporate issuers. However, we also make several less-common sector-specific adjustments to debt, most notably our adjustment for captive finance operations for the wireless equipment receivables. The wireless companies offer customers so-called equipment installment plans (EIPs) to finance the cost of their mobile handsets. These plans qualify as captive finance operations under our criteria (see "Standard & Poor's Analytical Approach To Wireless Equipment Installment Plans," published March 30, 2016), in line with our captive finance criteria (see "The Impact Of Captive Finance Operations On Nonfinancial Corporate Issuers," published Dec. 14, 2015). Because we base this calculation on publicly available data, we show this adjustment for AT&T and Verizon. We do not publish our captive finance adjustment for T-Mobile US Inc., but we report the impact on selected credit metrics. As of Dec. 31, 2020, our captive finance adjustment resulted in a 0.1x improvement in the company's adjusted debt to EBITDA. (For more details on our methodology and adjustments, see "Corporate Methodology: Ratios And Adjustments" and "Guidance: Corporate Methodology: Ratios And Adjustments," both published April 1, 2019).
How does S&P Global Ratings treat wireless companies' EIPs?
EIP operations differ in many ways from traditional captive finance operations, but we believe these plans function primarily as a means to market the wireless carrier's ultimate product--its network--to end users. We also believe this is true of the traditional subsidy plan, in which wireless carriers essentially finance, or subsidize, a portion of the cost of the handset. However, a key difference (and a limiting factor in applying our captive criteria to subsidy plans) is that under EIP accounting, a long-term asset is created akin to a loan that does not exist under subsidy accounting. This financial asset can be more easily separated and monetized than service revenue receivables. As a result, we believe it is more appropriate to measure debt associated with financing equipment receivables against these financial assets as opposed to the cash flow of the underlying business.
How does S&P Global Ratings adjust for wireless companies' captive finance operations?
We make our captive finance adjustments using an estimated debt-to-equity ratio. This depends on our assessment of asset portfolio quality because these companies do not monitor and report the EIP debt and equity funding separately. Specifically, we estimate the captive's debt based on its on- and off-balance-sheet EIP receivables divided by an implied debt-to-equity ratio. The operator's net loss ratio--which is based on the historical and expected loss ratios, as well as underwriting standards--determines the estimated debt-to-equity ratio. We also derive the captive's EBITDA by calculating its revenue less operating expenses. Finally, we deconsolidate the company's captive debt and EBITDA when determining the adjusted leverage for the company. We also add back its off-balance-sheet EIP receivables to reported debt.
How does S&P Global adjust for captive finance operations in other non-core businesses?
We exclude the captive's financials from our analysis of the parent by making analytical adjustments to the reported consolidated figures, regardless of whether the captive is material to the parent's overall business or if it provides an ancillary source of income. The objective of the adjustment procedure is to enable analysis of the core business by way of deconsolidation of the captive finance operation. This is because the financial assets of captive entities can typically support, like other financial companies, a higher degree of leverage than typical industrial assets. This adjustment recognizes the differences in business dynamics and economic characteristics between captive and industrial operations and the appropriateness of using different financial measures, rather than analyzing the credit quality based on consolidated financial metrics.
Why don't you provide similar analytical reconciliation for T-Mobile?
We do not publish a full reconciliation for T-Mobile because our captive finance adjustment utilizes confidential company information. Our leverage calculation also includes adjustments for lease and tower obligations to reported debt. In addition, we net surplus cash against debt. T-Mobile's reported lease obligations totaled about $33.1 billion, which includes operating leases and finance leases. The EBITDA add-back to calculate our adjusted leverage is about $4.4 billion. Tower obligations add another $3 billion to reported debt. Our captive finance adjustments have a positive effect on credit metrics, including on adjusted debt to EBITDA, which is about 0.1x lower.
How would asset underperformance affect unfunded pensions/OPEBs?
We addressed this question with regard to Verizon, AT&T, and CenturyLink Inc., in our 2020 Credit FAQ, "Will U.S. Telcos Be Recession Proof This Time Around?," published on April 8, 2020. Although Verizon, AT&T, and CenturyLink (doing business as Lumen Technologies) have very diverse portfolios of assets to fund their pensions and OPEBs, they still have significant exposure to the public equity markets. Therefore, a decline in equity values will hurt asset returns and could increase our adjusted leverage. That said, the discount rate used to determine the pension and OPEB obligations is based on a hypothetical corporate bond yield curve, which could widen as equity returns decline, resulting in lower pension and OPEB obligations that would partly mitigate the lower asset returns.
When a company buys or merges with another, does S&P Global Ratings assess the rating based on pro forma adjusted leverage?
We generally don't assess the effect of mergers and acquisitions on ratings using pro forma EBITDA unless there's a compelling reason to do so. Pro forma financial statements allow for a more representative measure of full-year performance and more meaningful ratios, but they have limitations. First, they reflect the financial performance of the acquisition under a different management team, so at best it's an approximation of how the larger company will perform. Each company may have somewhat different accounting standards, especially for how it amortizes programming costs. Also, pro forma estimates that companies provide to the market reflect a recognition of all immediate synergies. Most synergies are realized over time (and some may not be achieved at all), and most companies' pro forma guidance doesn't include the costs (i.e., severance, restructuring) that they will incur to achieve those synergies. For example, T-Mobile's original 2018 pro forma guidance for its merger with Sprint recognized $6 billion in expected synergies (it has since increased to $7.5 billion), even though the company expected to achieve those synergies over three to four years.
How does S&P Global Ratings calculate EBITDA?
We define EBITDA as a company's revenues minus operating expenses (excluding depreciation, amortization, and noncurrent asset impairment and impairment reversals). We include any cash dividends the company receives from affiliates, associates, and joint ventures, and we exclude the company's share of these investees' profits. We also exclude any share-based compensation expense payable in shares. We include restructuring and acquisition-related costs in our EBITDA calculation but exclude asset impairments and write-downs.
How frequently does S&P Global Ratings update its adjustments?
We update our adjustments for operating leases, pension, and OPEBs once each year, when the companies release their Form 10-K annual reports. However, we have made midyear adjustments when deemed material. We update all other adjustments quarterly.
Table 2
AT&T Inc.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 155,209.0 | Less: Portion accounting for finance leases | Page 99; 10-K dated Dec. 31, 2020 | |||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Trade recievables sold | 11,136.0 | Page 122-123; 10-K dated Dec. 31, 2020 | Para 74-79; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Plus: Reported lease liabilities (finance and operating) | 27,775.0 | On-balance sheet (operating and finance) lease liability | Page 94; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance debt | (9,975.9) | Accounts for debt associated with device payment plan agreement receivables based on a debt-to-equity ratio of 7x | Page 122-123; 10-K dated Dec. 31, 2020 | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash | (9,740) | 100% of unrestricted cash and cash equivalents | Page 68; 10-K dated Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: No equity hybrid reported as equity, equity | 7,979.0 | Preferred equity interest in Tower Holdings | Page 69; 10-K dated Dec. 31, 2020 | Para 80-86; Guidance; Criteria Hybrid Capital | ||||||
Plus: Intermediate-equity hybrid reported as equity, equity | 2,516.5 | Preferred equity interest treated as 50% debt treatment | Page 69-70; 10-K dated Dec. 31, 2020 | Para 80-86; Guidance; Criteria Hybrid Capital | ||||||
Plus: Postretirement benefit obligations/deferred compensation | 13,933.2 | Tax-effected pension (21%) and other post retirement obligations | Page 109; 10-K dated Dec. 31, 2020 | Para 54-56; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Put rights/option/ Non-redeemable interests | 8,803.0 | Preferred equity interest in AT&T Mobility II LLC | Page 113; 10-K dated Dec. 31, 2020 | Para 17; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Other |
13,471.0 |
Unamortized debt issuance cost and vendor financing payables | Page 55 and 99; 10-K dated Dec. 31, 2020 | Para 11; Criteria: Corporates: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 65,897.8 | |||||||||
S&P Global Ratings-adjusted debt | 221,106.8 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 3
AT&T Inc.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings reported EBITDA | 53,801.0 | Reported EBITDA is revenue less total cost of goods sold and selling, general, and administrative expenses | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating lease rent | 5,896.0 | Annual operating lease rent | Page 93; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance EBITDA | (525.5) | Removal of captive finance revenue and expenses based on a 5% revenue factor and 0.5% expense factor | Page 122-123; 10-K dated Dec. 31, 2020 | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 638.0 | Annual share-based compensation expense (pre-tax) | Page 119; 10-K dated Dec. 31, 2020 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 6,008.5 | |||||||||
S&P Global Ratings-adjusted EBITDA | 59,809.5 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 4
Charter Communications Inc.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 82,752.0 | Less: Portion accounting for finance leases | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Reported lease liabilities (finance and operating) | 1,408.0 | On-balance sheet (operating and finance) lease liability | Page F-20; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Multi-employer pension plans | 77.4 | After-tax liabilities associated with withdrawal from multiemployer pension Plan | Page F-44; 10-K dated Dec. 31, 2020 | Para 102; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash and liquid investments | (998) | 100% of unrestricted cash and cash equivalents | Page F-4; 10-K dated Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Postretirement benefit obligations/deferred compensation | 178.5 | Tax-effected pension (21%) and other post retirement obligations | Page F-41; 10-K dated Dec. 31, 2020 | Para 54-56; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 665.9 | |||||||||
S&P Global Ratings-adjusted debt | 83,417.9 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 5
Charter Communications Inc.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings reported EBITDA | 18,109.0 | |||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating leases | 304.0 | Annual operating lease rent less variable lease costs | Page F-20; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 351.0 | Annual share-based compensation expense | Page F-7; 10-K dated Dec. 31, 2020 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Loss on disposals of property, plant and equipment | (32) | Net gain on sale of assets | Page F-31; 10-K dated Dec. 31, 2020 | Para 26; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: EBITDA other |
90.0 |
Includes employee termination costs and litigation settlements. | Page F-31; 10-K dated Dec. 31, 2020 | |||||||
Total S&P Global Ratings adjustments | 713.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 18,822.0 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 6
Comcast Corp.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 102,759.0 | Less: Portion accounting for finance leases | Page 88; 10-K dated Dec. 31, 2020 | |||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Reported lease liabilities (finance and operating) | 5,459.0 | On-balance sheet (operating and finance) lease liability | Page 63 and 100; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash and liquid investments | (12,100) | 100% of unrestricted cash and cash equivalents and marketable securities | Page 91 and 99; 10-K dated Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Postretirement benefit obligations/deferred compensation | 3,123.7 | Tax-effected pension (21%) and other post retirement obligations | Page 97; 10-K dated Dec. 31, 2020 | Para 54-56; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Put options on minority stakes | 1,280.0 | Redeemable noncontrolling interests and redeemable subsidiary preferred stock | Page 101; 10-K dated Dec. 31, 2020 | Para 17; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Redeemable non-controlling interest and tax liabilities | 1,553.0 | As disclosed by management; includes outstanding loan balance from Special Purpose Vehicle (SPV) to Comcast, present value of tax liability (associated with minimum put value) less difference between minimum value of put and collateralized debt initally raised | Para 17; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Total S&P Global Ratings adjustments | (684.3) | |||||||||
S&P Global Ratings-adjusted debt | 102,074.7 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 7
Comcast Corp.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings Reported EBITDA | 30,593.0 | Reported EBITDA is revenue less total cost of goods sold and selling, general, and administrative expenses | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating ;eases |
1,051.0 |
Operating lease rent as reported by the company | Page 100; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 922.0 | Annual share-based compensation expense (pre-tax). Does not include employee stock repurchase plans which are settled in cash | Page 98; 10-K dated Dec. 31, 2020 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 1,973.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 32,566.0 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 8
Cox Enterprises Inc.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 14,440.0 | Less: Portion accounting for finance leases | Balance sheet Dec. 31, 2020 | |||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Reported lease liabilities (finance and operating) | 1,478.4 | On-balance sheet (operating and finance) lease liability | Page 64/86 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash and liquid investments | (4,479.3) | 100% of unrestricted cash and cash equivalents and short-term investments | Balance sheet Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance debt | (2,553.9) | Accounts for debt associated with device payment plan agreement receivables | NextGear financial statements | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Postretirement benefit obligations/deferred compensation | 2,956.7 | Tax-effected pension (21%) and other post retirement obligations | Note 14, page 69/86 | Para 54-56; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Other | 12.6 | |||||||||
Total S&P Global Ratings adjustments | (2,585.5) | |||||||||
S&P Global Ratings-adjusted debt | 11,854.5 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 9
Cox Enterprises Inc.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings reported EBITDA | 5,393.6 | Reported EBITDA is revenue less total cost of goods sold and selling, general, and administrative expenses | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating lease rent | 216.6 | Annual operating lease rent | Note 13, page 64/86 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance EBITDA | (310.6) | Removal of captive finance revenue and expenses based on a 5% revenue factor and 0.5% expense factor | NextGear financial statements | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 407.5 | Annual share-based compensation expense (pre-tax) | Cash flow statement page 27/86 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Other | (99.2) | Reversal of gain on sale of business | Profit and loss statement page 25/86 | Para 26; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 214.3 | |||||||||
S&P Global Ratings-adjusted EBITDA | 5,607.9 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 10
Equinix Inc.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 10,538.0 | Less: Portion accounting for finance leases | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Reported lease liabilities (finance and operating) | 3,385.3 | On-balance sheet (operating and finance) lease liability | Page F-4; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash and liquid investments | (1,609.4) | 100% of unrestricted cash and cash equivalents and short-term investments | Page F-4; 10-K dated Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Asset retirement obligations | 89.9 | Asset retirement obligations adjusted for taxes | Page F-36; 10-K dated Dec. 31, 2020 | Para 62-68; Guidance Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Debt Serviced by Third Party | 62.6 | 20% stake of Hyperscale junior venture debt | EMEA Hyperscale 1 C.V. consolidated financials, dated Dec. 31, 2020 | Para 8-12; Guidance: Criteria General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 1,928.4 | |||||||||
S&P Global Ratings-adjusted debt | 12,466.4 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 11
Equinix Inc.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings reported EBITDA | 2,483.6 | Reported EBITDA is revenue less total cost of goods sold and selling, general, and administrative expenses | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating leases | 217.3 | Annual operating lease rent less variable lease costs | Page F-43; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Asset retirement obligations (ARO) interest charged to operating costs | 6.3 | Interest on asset retirement obligations (ARO) | Page F-36; 10-K dated Dec. 31, 2020 | Para 62-68; Guidance Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 311.0 | Annual share-based compensation expense | Page 67; 10-K dated Dec. 31, 2020 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Gain asset sale | (1.3) | Gain on asset sale | Page 67; 10-K dated Dec. 31, 2020 | Para 26; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Other income | 4.8 | 20% stake of Hyperscale joint venture EBITDA | EMEA Hyperscale 1 C.V. consolidated financials, dated Dec. 31, 2020 | Para 8-12; Guidance: Criteria General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 538.1 | |||||||||
S&P Global Ratings-adjusted EBITDA | 3,021.7 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 12
Verizon Communications Inc.: Debt Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
Reported debt | 127,778.0 | Less: Portion accounting for finance leases | Page 156; 10-K dated Dec. 31, 2020 | |||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Reported lease liabilities (finance and operating) | 22,769.0 | On-balance sheet (operating and finance) lease liability | Page 156; 10-K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Accessible cash and liquid investments | (22,171) | 100% of unrestricted cash and cash equivalents and marketable securities | Page 110; 10-K dated Dec. 31, 2020 | Para 36-43; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Postretirement benefit obligations/deferred compensation | 14,461.7 | Tax-effected pension (21%) and other post retirement obligations | Page 189; 10-K dated Dec. 31, 2020 | Para 54-56; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance debt | (16,326.4) | Accounts for debt associated with device payment plan agreement receivables based on a debt-to-equity ratio of 10x | Page 83; 10-K dated Dec. 31, 2020 | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Other | 6,057.0 | Unamortized discount, net of premium | Page 158; 10-K dated Dec. 31, 2020 | Para 11; Criteria: Corporates: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 4,790.3 | |||||||||
S&P Global Ratings-adjusted debt | 132,568.3 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 13
Verizon Communications Inc.: EBITDA Reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For rolling 12 months ended Dec. 31, 2020 | Amount (mil. $) | Comments | Financial statements reference | S&P Global Ratings reference | ||||||
S&P Global Ratings reported EBITDA | 45,518.0 | Reported EBITDA is revenue less total cost of goods sold and selling, general, and administrative expenses | ||||||||
S&P Global Ratings adjustments: | ||||||||||
Plus: Operating lease rent | 5,016.0 | Annual operating lease rent less variable lease costs | Page 79 Note 6; 10K dated Dec. 31, 2020 | Para 44-53; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Less: Captive finance EBITDA | (655.4) | Removal of captive finance revenue and expenses based on a 4% revenue factor and 0.5% expense factor | Page 83 Note 8; 10K dated Dec. 31, 2020 | Para 121-122; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Dividends received from equity investments | 46.0 | Dividends received and equity in losses of unconsolidated businesses | Page 54 and 57; 10K dated Dec. 31, 2020 | Para 26; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Loss on disposals of property, plant and equipment | 1,321.0 | Reversal of loss on asset sale and one-time spectrum costs | Page 62 Note 1 and page 34; 10K dated Dec. 31, 2020 | Para 26; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Plus: Share-based compensation expense | 987.3 | Annual share-based compensation expense (pre-tax) | Page 90 Note 10; 10K dated Dec. 31, 2020 | Para 23; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total S&P Global Ratings adjustments | 6,714.9 | |||||||||
S&P Global Ratings-adjusted EBITDA | 52,232.9 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Related Criteria
- Key Credit Factors For The Telecommunications And Cable Industry, June 22, 2014
- Corporate Methodology, Nov. 19, 2013
Related Research
- Credit FAQ: How Leverage Is Calculated For Selected U.S. Telecommunications, Cable Companies (2020 Update), April 16, 2020
- Guidance: Corporate Methodology: Ratios And Adjustments, April 1, 2019
- Standard & Poor's Analytical Approach To Wireless Equipment Installment Plans, March 30, 2016
- The Impact Of Captive Finance Operations On Nonfinancial Corporate Issuers, Dec. 14, 2015
This report does not constitute a rating action.
Primary Credit Analyst: | Naveen Sarma, New York + 1 (212) 438 7833; naveen.sarma@spglobal.com |
Secondary Contacts: | Allyn Arden, CFA, New York + 1 (212) 438 7832; allyn.arden@spglobal.com |
Chris Mooney, CFA, New York + 1 (212) 438 4240; chris.mooney@spglobal.com | |
Research Contributors: | Trupti Kole, CRISIL Global Analytical Center, an S&P Global Ratings affiliate, Mumbai |
Ila Maheshwari, CRISIL Global Analytical Center, an S&P affiliate, Mumbai |
No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.
Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.
To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw or suspend such acknowledgment at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.
S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process.
S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees.
Any Passwords/user IDs issued by S&P to users are single user-dedicated and may ONLY be used by the individual to whom they have been assigned. No sharing of passwords/user IDs and no simultaneous access via the same password/user ID is permitted. To reprint, translate, or use the data or information other than as provided herein, contact S&P Global Ratings, Client Services, 55 Water Street, New York, NY 10041; (1) 212-438-7280 or by e-mail to: research_request@spglobal.com.