DIRECTV Adds 667,000 Net New Subscribers in Q4 or 79% More Than a
Year Ago Representing the
DIRECTV Increases Full Year Adjusted EPS 72% to
DIRECTV Board Approves
"Our fourth quarter results capped off one of DIRECTV's strongest years
ever as we further extended our position as the world's largest provider
of pay television services with over 28 million subscribers in the U.S.
and Latin America," said
White continued, "We exit 2010 with good momentum and look to build on
that in 2011 with a strategy designed to maintain our industry-leading
revenue and earnings growth. In the U.S., our strategy focuses on
delivering the best television experience both inside and outside of the
home, generating incremental revenue streams in key areas such as
DIRECTV Cinema, commercial and local/addressable advertising, as well as
capturing productivity improvements throughout our company. In
|
DIRECTV'S OPERATIONAL REVIEW |
|||||
| DIRECTV Consolidated | Three Months | Twelve Months | |||
|
Dollars in Millions except Earnings |
Ended December 31, | Ended December 31, | |||
|
per Class A Common Share |
2010 | 2009 | 2010 | 2009 | |
| Revenues | $6,621 | $5,981 | $24,102 | $21,565 | |
| Operating Profit Before Depreciation and Amortization(1) | 1,684 | 1,494 | 6,378 | 5,313 | |
| Operating Profit | 1,062 | 862 | 3,896 | 2,673 | |
| Net Income (Loss) Attributable to DIRECTV | 618 | (32) | 2,198 | 942 | |
| Diluted Earnings (Loss) Per Class A Share | 0.74 | (0.03) | 2.30 | 0.95 | |
| Adjusted Diluted Earnings Per Share(2) | 0.74 | 0.48 | 2.48 | 1.44 | |
| Capital Expenditures and Cash Flow | |||||
| Cash Paid for DIRECTV U.S. Subscriber Leased Equipment - Acquisitions, Upgrade and Retention | 298 | 217 | 967 | 983 | |
| Cash Paid for Property, Equipment and Satellites | 372 | 306 | 1,449 | 1,088 | |
| Cash Flow Before Interest and Taxes(3) | 964 | 1,005 | 3,916 | 3,215 | |
| Free Cash Flow(4) | 711 | 710 | 2,790 | 2,360 | |
Fourth Quarter Review
DIRECTV's fourth quarter revenues of
Operating profit before depreciation and amortization (OPBDA) increased
13% to
Fourth quarter 2010 net income attributable to
Cash flow before interest and taxes(3) declined 4% to
Full Year Review
DIRECTV's revenues in 2010 increased 12% over 2009 principally due to
solid growth from DIRECTV U.S. and DTVLA. Revenues at DIRECTV U.S.
increased 9% in 2010 driven by a 4.9% increase in ARPU and continued
subscriber growth while revenues at DTVLA grew 25% due to strong
subscriber growth and a 1.5% increase in ARPU. In addition,
Operating profit before depreciation and amortization increased 20% to
In 2010, net income attributable to
Diluted earnings per share attributable to Class A stockholders in 2010
was
Cash flow before interest and taxes increased 22% to
| March 2010 Financing | August 2010 Financing | |||||||||||
| Amount | % Coupon | Due Date | Amount | % Coupon | Due Date | |||||||
| $1.2B | 3.55% | 2015 | $750M | 3.125% | 2016 | |||||||
| $1.3B | 5.20% | 2020 | $1.0B | 4.60% | 2021 | |||||||
| $500M | 6.35% | 2040 | $1.25B | 6.00% | 2040 | |||||||
|
SEGMENT FINANCIAL REVIEW |
||||||||||||
|
DIRECTV U.S. Segment |
||||||||||||
| Three Months | Twelve Months | |||||||||||
| DIRECTV U.S. | Ended December 31, | Ended December 31, | ||||||||||
| Dollars in Millions except ARPU | 2010 | 2009 | 2010 | 2009 | ||||||||
| Revenue | $5,531 | $5,126 | $20,268 | $18,671 | ||||||||
| Average Monthly Revenue per Subscriber (ARPU) ($) | 96.64 | 92.36 | 89.71 | 85.48 | ||||||||
| Operating Profit Before Depreciation and Amortization(1) | 1,324 | 1,275 | 5,216 | 4,685 | ||||||||
| Operating Profit | 863 | 750 | 3,290 | 2,410 | ||||||||
| Cash Flow Before Interest and Taxes(3) | 847 | 989 | 3,510 | 3,072 | ||||||||
| Free Cash Flow(4) | 646 | 718 | 2,348 | 2,206 | ||||||||
| Subscriber Data (in 000's except Churn) | ||||||||||||
| Gross Subscriber Additions | 1,116 | 964 | 4,124 | 4,273 | ||||||||
| Average Monthly Subscriber Churn | 1.44% | 1.52% | 1.53% | 1.53% | ||||||||
| Net Subscriber Additions | 289 | 119 | 663 | 939 | ||||||||
| Cumulative Subscribers | 19,223 | 18,560 | 19,223 | 18,560 | ||||||||
Fourth Quarter Review
In the quarter, DIRECTV U.S. revenues increased 8% to
Fourth quarter OPBDA increased 4% to
Full Year Review
DIRECTV U.S. full year 2010 revenues increased 9% to
OPBDA in 2010 increased 11% to
DIRECTV Latin America Segment
| Three Months | Twelve Months | |||||||
| DIRECTV Latin America | Ended December 31, | Ended December 31, | ||||||
| Dollars in Millions except ARPU | 2010 | 2009 | 2010 | 2009 | ||||
| Revenue | $1,031 | $839 | $3,597 | $2,878 | ||||
| Average Monthly Revenue per Subscriber (ARPU) ($) | 61.12 | 62.67 | 57.95 | 57.12 | ||||
| Operating Profit Before Depreciation and Amortization(1) | 342 | 219 | 1,164 | 697 | ||||
| Operating Profit | 185 | 114 | 623 | 331 | ||||
| Cash Flow Before Interest and Taxes(3) | 111 | 15 | 397 | 259 | ||||
| Free Cash Flow(4) | 59 | (13) | 218 | 105 | ||||
| Subscriber Data(6) (in 000's except Churn) | ||||||||
| Gross Subscriber Additions | 639 | 460 | 2,318 | 1,575 | ||||
| Average Monthly Subscriber Churn | 1.55% | 1.54% | 1.77% | 1.75% | ||||
| Net Subscriber Additions | 378 | 254 | 1,220 | 692 | ||||
| Cumulative Subscribers | 5,808 | 4,588 | 5,808 | 4,588 | ||||
Fourth Quarter Review
Fourth quarter revenues for DIRECTV Latin America increased 23% to
DIRECTV Latin America's fourth quarter 2010 OPBDA of
Full Year Review
Full year revenues for DIRECTV Latin America increased 25% to
DIRECTV Latin America's 2010 OPBDA of
CONFERENCE CALL INFORMATION
A live webcast of DIRECTV's fourth quarter 2010 earnings call will be
available on the company's website at www.directv.com/investor.
The webcast will begin at
FOOTNOTES
(1) Operating profit before depreciation and amortization, which is a
financial measure that is not determined in accordance with accounting
principles generally accepted in
(2) See reconciliation of adjusted diluted earnings per share to diluted earnings per share at the end of this release.
(3) Cash flow before interest and taxes, which is a financial measure
that is not determined in accordance with GAAP, is calculated by
deducting amounts under the captions "Cash paid for property and
equipment", "Cash paid for satellites", "Cash paid for subscriber leased
equipment — subscriber acquisitions" and "Cash paid for subscriber
leased equipment — upgrade and retention" from "Net cash provided by
operating activities" from the Consolidated Statements of Cash Flows and
adding back net interest paid and "Cash paid for income taxes". This
financial measure should be used in conjunction with other GAAP
financial measures and is not presented as an alternative measure of
cash flows from operating activities, as determined in accordance with
GAAP.
(4) Free cash flow, which is a financial measure that is not determined
in accordance with GAAP, is calculated by deducting amounts under the
captions "Cash paid for property and equipment", "Cash paid for
satellites", "Cash paid for subscriber leased equipment — subscriber
acquisitions", and "Cash paid for subscriber leased equipment — upgrade
and retention" from "Net cash provided by operating activities" from the
Consolidated Statements of Cash Flows. This financial measure should be
used in conjunction with other GAAP financial measures and is not
presented as an alternative measure of cash flows from operating
activities, as determined in accordance with GAAP.
(5) In the second quarter of 2010,
(6) DIRECTV Latin America subscriber data exclude subscribers of the Sky
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
NOTE: This release may include or incorporate by reference certain
statements that we believe are, or may be considered to be,
"forward-looking statements" within the meaning of various provisions of
the Securities Act of 1933 and of the Securities Exchange Act of 1934.
These forward-looking statements generally can be identified by use of
statements that include phrases such as "believe," "expect," "estimate,"
"anticipate," "intend," "plan," "project" or other similar words or
phrases. Similarly, statements that describe our objectives, plans or
goals also are forward-looking statements. All of these forward-looking
statements are subject to certain risks and uncertainties that could
cause actual results to differ materially from historical results or
from those expressed or implied by the relevant forward-looking
statement. Such risks and uncertainties include, but are not limited to:
economic conditions; product demand and market acceptance; ability to
simplify aspects of our business model, improve customer service, create
new and desirable programming content and interactive features, and
achieve anticipated economies of scale; government and regulatory
action; local political or economic developments in or affecting
countries where we have operations, including political, economic and
social uncertainties in many Latin American countries in which DTVLA
operates; foreign currency exchange rates; currency exchange controls;
ability to obtain export licenses; competition; the outcome of legal
proceedings; reliance on key executives and the loss thereof;
indemnification obligations; ability to achieve cost reductions;
increasing subscriber acquisition costs and subscriber churn; ability of
third parties to timely perform material contracts; an
| DIRECTV | ||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (Dollars in Millions, Except Per Share Amounts) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| Revenues | $ | 6,621 | $ | 5,981 | $ | 24,102 | $ | 21,565 | ||||||||
| Operating costs and expenses | ||||||||||||||||
| Costs of revenues, exclusive of depreciation and amortization expense | ||||||||||||||||
| Broadcast programming and other | 2,895 | 2,660 | 10,074 | 9,064 | ||||||||||||
| Subscriber service expenses | 440 | 399 | 1,681 | 1,525 | ||||||||||||
| Broadcast operations expenses | 91 | 87 | 350 | 341 | ||||||||||||
|
Selling, general and administrative expenses, exclusive of depreciation and amortization expense |
||||||||||||||||
| Subscriber acquisition costs | 812 | 697 | 3,005 | 2,773 | ||||||||||||
| Upgrade and retention costs | 316 | 273 | 1,169 | 1,092 | ||||||||||||
| General and administrative expenses | 383 | 371 | 1,445 | 1,457 | ||||||||||||
| Depreciation and amortization expense | 622 | 632 | 2,482 | 2,640 | ||||||||||||
| Total operating costs and expenses | 5,559 | 5,119 | 20,206 | 18,892 | ||||||||||||
| Operating profit | 1,062 | 862 | 3,896 | 2,673 | ||||||||||||
| Interest income | 11 | 16 | 39 | 41 | ||||||||||||
| Interest expense | (161 | ) | (119 | ) | (557 | ) | (423 | ) | ||||||||
| Liberty transaction and related gains (charges) | - | (491 | ) | 67 | (491 | ) | ||||||||||
| Other, net | 24 | (33 | ) | 69 | 34 | |||||||||||
| Income before income taxes | 936 | 235 | 3,514 | 1,834 | ||||||||||||
| Income tax expense | (253 | ) | (242 | ) | (1,202 | ) | (827 | ) | ||||||||
| Net income | 683 | (7 | ) | 2,312 | 1,007 | |||||||||||
| Less: Net income attributable to noncontrolling interest | (65 | ) | (25 | ) | (114 | ) | (65 | ) | ||||||||
| Net income (loss) attributable to DIRECTV | $ | 618 | ($32 | ) | $ | 2,198 | $ | 942 | ||||||||
|
Net income (loss) attributable to DIRECTV Class A common stockholders (DIRECTV Group common stockholders for the period January 1, 2009 through November 19, 2009) |
$ | 618 | ($32 | ) | $ | 2,014 | $ | 942 | ||||||||
|
Net income attributable to DIRECTV Class B common stockholders, including $160 million exchange inducement value for the Malone Transaction |
- | - | 184 | - | ||||||||||||
| Net income (loss) attributable to DIRECTV | $ | 618 | ($32 | ) | $ | 2,198 | $ | 942 | ||||||||
|
Basic earnings (loss) attributable to DIRECTV Class A stockholders per common share (DIRECTV Group common shares for the period January 1, 2009 through November 19, 2009) |
$ | 0.75 | $ | (0.03 | ) | $ | 2.31 | $ | 0.96 | |||||||
|
Diluted earnings (loss) attributable to DIRECTV Class A stockholders per common share (DIRECTV Group common shares for the period January 1, 2009 through November 19, 2009) |
0.74 | (0.03 | ) | 2.30 | 0.95 | |||||||||||
|
|
||||||||||||||||
|
Basic and diluted earnings (loss) attributable to DIRECTV Class B stockholders per common share, including $160 million exchange inducement value for the Malone Transaction |
- | (0.02 | ) | 8.44 | (0.02 | ) | ||||||||||
| Weighted average number of Class A common shares outstanding (in millions) | ||||||||||||||||
| Basic | 827 | 935 | 870 | 982 | ||||||||||||
| Diluted | 833 | 935 | 876 | 989 | ||||||||||||
|
Weighted average number of Class B common shares outstanding, for the period of November 19, 2009 through June 16, 2010 (in millions) |
||||||||||||||||
| Basic | - | 22 | 22 | 22 | ||||||||||||
| Diluted | - | 22 | 22 | 22 | ||||||||||||
| Weighted average number of total common shares outstanding (in millions) | ||||||||||||||||
| Basic | 827 | 945 | 880 | 985 | ||||||||||||
| Diluted | 833 | 945 | 886 | 992 | ||||||||||||
| DIRECTV | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Dollars in Millions) | ||||||||
| (Unaudited) | ||||||||
| December 31, | December 31, | |||||||
| ASSETS | 2010 | 2009 | ||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 1,502 | $ | 2,605 | ||||
|
Accounts receivable, net of allowances of $76 and $56 |
2,001 | 1,625 | ||||||
| Inventories | 247 | 212 | ||||||
| Deferred income taxes | 53 | 217 | ||||||
| Prepaid expenses and other | 450 | 396 | ||||||
| Total current assets | 4,253 | 5,055 | ||||||
| Satellites, net | 2,235 | 2,338 | ||||||
| Property and equipment, net | 4,444 | 4,138 | ||||||
| Goodwill | 4,148 | 4,164 | ||||||
| Intangible assets, net | 1,074 | 1,131 | ||||||
| Investments and other assets | 1,755 | 1,434 | ||||||
| Total assets | $ | 17,909 | $ | 18,260 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 3,926 | $ | 3,757 | ||||
| Unearned subscriber revenues and deferred credits | 486 | 434 | ||||||
| Current portion of long-term debt | 38 | 1,510 | ||||||
| Total current liabilities | 4,450 | 5,701 | ||||||
| Long-term debt | 10,472 | 6,500 | ||||||
| Deferred income taxes | 1,670 | 1,070 | ||||||
| Other liabilities and deferred credits | 1,287 | 1,678 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable noncontrolling interest | 224 | 400 | ||||||
| Stockholders' equity (deficit) | (194 | ) | 2,911 | |||||
| Total liabilities and stockholders' equity (deficit) | $ | 17,909 | $ | 18,260 | ||||
| DIRECTV | |||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| (Dollars in Millions) | |||||||
| (Unaudited) | |||||||
|
Years Ended
December 31, |
|||||||
| 2010 | 2009 | ||||||
| Cash Flows From Operating Activities | |||||||
| Net income | $ | 2,312 | $ | 1,007 | |||
| Adjustments to reconcile net income to net | |||||||
| cash provided by operating activities: | |||||||
| Depreciation and amortization | 2,482 | 2,640 | |||||
| Amortization of deferred revenues and deferred credits | (36 | ) | (48 | ) | |||
| Net loss from impairment of investments | - | 45 | |||||
| Share-based compensation expense | 82 | 55 | |||||
| Equity in earnings from unconsolidated affiliates | (90 | ) | (51 | ) | |||
| Dividends received | 78 | 94 | |||||
| Net foreign currency transaction gains | (11 | ) | (62 | ) | |||
| Liberty transaction and related (gains) charges | (67 | ) | 491 | ||||
| Deferred income taxes | 375 | 441 | |||||
| Other | 60 | 48 | |||||
| Change in other operating assets and liabilities: | |||||||
| Accounts receivable | (391 | ) | (141 | ) | |||
| Inventories | (35 | ) | (12 | ) | |||
| Prepaid expenses and other | (4 | ) | (5 | ) | |||
| Accounts payable and accrued liabilities | 437 | (215 | ) | ||||
| Unearned subscriber revenue and deferred credits | 52 | 55 | |||||
| Other, net | (38 | ) | 89 | ||||
| Net cash provided by operating activities | 5,206 | 4,431 | |||||
| Cash Flows From Investing Activities | |||||||
| Cash paid for property and equipment | (2,303 | ) | (2,012 | ) | |||
| Cash paid for satellites | (113 | ) | (59 | ) | |||
| Cash paid for Liberty transaction, net of cash acquired | - | (97 | ) | ||||
| Investment in companies, net of cash acquired | (617 | ) | (37 | ) | |||
| Other, net | (66 | ) | 11 | ||||
| Net cash used in investing activities | (3,099 | ) | (2,194 | ) | |||
| Cash Flows From Financing Activities | |||||||
| Cash proceeds from debt issuance | 5,978 | 1,990 | |||||
| Debt issuance costs | (44 | ) | (14 | ) | |||
| Repayment of long-term debt | (2,323 | ) | (1,018 | ) | |||
| Proceeds from short-term borrowings | 38 | - | |||||
| Repayment of collar loan and equity collars | (1,537 | ) | (751 | ) | |||
| Repayment of other long-term obligations | (127 | ) | (116 | ) | |||
| Common shares repurchased and retired | (5,111 | ) | (1,696 | ) | |||
| Stock options exercised | 38 | 35 | |||||
| Taxes paid in lieu of shares issued for share-based compensation | (118 | ) | (72 | ) | |||
| Excess tax benefit from share-based compensation | 11 | 5 | |||||
| Dividends paid to redeemable noncontrolling interest | (15 | ) | - | ||||
| Net cash used in financing activities | (3,210 | ) | (1,637 | ) | |||
| Net increase (decrease) in cash and cash equivalents | (1,103 | ) | 600 | ||||
| Cash and cash equivalents at beginning of the period | 2,605 | 2,005 | |||||
| Cash and cash equivalents at the end of the period | $ | 1,502 | $ | 2,605 | |||
| Supplemental Cash Flow Information | |||||||
| Cash paid for interest | $ | 460 | $ | 412 | |||
| Cash paid for income taxes | 705 | 484 | |||||
| DIRECTV | ||||||||||||||||
| SELECTED SEGMENT DATA | ||||||||||||||||
| (Dollars in Millions) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| DIRECTV U.S. | ||||||||||||||||
| Revenues | $ | 5,531 | $ | 5,126 | $ | 20,268 | $ | 18,671 | ||||||||
| Operating profit before depreciation and amortization (1) | 1,324 | 1,275 | 5,216 | 4,685 | ||||||||||||
| Operating profit before depreciation and amortization margin (1) | 23.9 | % | 24.9 | % | 25.7 | % | 25.1 | % | ||||||||
| Operating profit | $ | 863 | $ | 750 | $ | 3,290 | $ | 2,410 | ||||||||
| Operating profit margin | 15.6 | % | 14.6 | % | 16.2 | % | 12.9 | % | ||||||||
| Depreciation and amortization | $ | 461 | $ | 525 | $ | 1,926 | $ | 2,275 | ||||||||
| Capital expenditures | 440 | 343 | 1,557 | 1,485 | ||||||||||||
| DIRECTV LATIN AMERICA | ||||||||||||||||
| Revenues | $ | 1,031 | $ | 839 | $ | 3,597 | $ | 2,878 | ||||||||
| Operating profit before depreciation and amortization (1) | 342 | 219 | 1,164 | 697 | ||||||||||||
| Operating profit before depreciation and amortization margin (1) | 33.2 | % | 26.1 | % | 32.4 | % | 24.2 | % | ||||||||
| Operating profit | $ | 185 | $ | 114 | $ | 623 | $ | 331 | ||||||||
| Operating profit margin | 17.9 | % | 13.6 | % | 17.3 | % | 11.5 | % | ||||||||
| Depreciation and amortization | $ | 157 | $ | 105 | $ | 541 | $ | 366 | ||||||||
| Capital expenditures | 230 | 179 | 857 | 584 | ||||||||||||
| SPORTS NETWORKS, ELIMINATIONS and OTHER | ||||||||||||||||
| Revenues | $ | 59 | $ | 16 | $ | 237 | $ | 16 | ||||||||
| Operating profit (loss) before depreciation and amortization (1) | 18 | - | (2 | ) | (69 | ) | ||||||||||
| Operating profit (loss) | 14 | (2 | ) | (17 | ) | (68 | ) | |||||||||
| Depreciation and amortization | 4 | 2 | 15 | (1 | ) | |||||||||||
| Capital expenditures | - | 1 | 2 | 2 | ||||||||||||
| TOTAL | ||||||||||||||||
| Revenues | $ | 6,621 | $ | 5,981 | $ | 24,102 | $ | 21,565 | ||||||||
| Operating profit before depreciation and amortization (1) | 1,684 | 1,494 | 6,378 | 5,313 | ||||||||||||
| Operating profit before depreciation and amortization margin (1) | 25.4 | % | 25.0 | % | 26.5 | % | 24.6 | % | ||||||||
| Operating profit | $ | 1,062 | $ | 862 | $ | 3,896 | $ | 2,673 | ||||||||
| Operating profit margin | 16.0 | % | 14.4 | % | 16.2 | % | 12.4 | % | ||||||||
| Depreciation and amortization | $ | 622 | $ | 632 | $ | 2,482 | $ | 2,640 | ||||||||
| Capital expenditures | 670 | 523 | 2,416 | 2,071 | ||||||||||||
|
(1) See footnote 1 |
||||||||||||||||
| DIRECTV HOLDINGS LLC (DIRECTV U.S.) | ||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (Dollars in Millions) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| Revenues | $ | 5,531 | $ | 5,126 | $ | 20,268 | $ | 18,671 | ||||||||
| Operating costs and expenses | ||||||||||||||||
| Costs of revenues, exclusive of depreciation and amortization expense | ||||||||||||||||
| Broadcast programming and other | 2,541 | 2,359 | 8,699 | 8,027 | ||||||||||||
| Subscriber service expenses | 341 | 322 | 1,340 | 1,268 | ||||||||||||
| Broadcast operations expenses | 70 | 68 | 273 | 274 | ||||||||||||
| Selling, general and administrative expenses, exclusive of depreciation | ||||||||||||||||
| and amortization expense | ||||||||||||||||
| Subscriber acquisition costs | 702 | 607 | 2,631 | 2,478 | ||||||||||||
| Upgrade and retention costs | 291 | 260 | 1,106 | 1,045 | ||||||||||||
| General and administrative expenses | 262 | 235 | 1,003 | 894 | ||||||||||||
| Depreciation and amortization expense | 461 | 525 | 1,926 | 2,275 | ||||||||||||
| Total operating costs and expenses | 4,668 | 4,376 | 16,978 | 16,261 | ||||||||||||
| Operating profit | 863 | 750 | 3,290 | 2,410 | ||||||||||||
| Interest income | 1 | - | 5 | 4 | ||||||||||||
| Interest expense | (144 | ) | (94 | ) | (488 | ) | (348 | ) | ||||||||
| Other, net | 4 | (4 | ) | (5 | ) | (17 | ) | |||||||||
| Income before income taxes | 724 | 652 | 2,802 | 2,049 | ||||||||||||
| Income tax expense | (240 | ) | (255 | ) | (1,051 | ) | (794 | ) | ||||||||
| Net income | $ | 484 | $ | 397 | $ | 1,751 | $ | 1,255 | ||||||||
| DIRECTV HOLDINGS LLC (DIRECTV U.S.) | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Dollars in Millions) | ||||||||
| (Unaudited) | ||||||||
| December 31, | December 31, | |||||||
| ASSETS | 2010 | 2009 | ||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 687 | $ | 1,716 | ||||
|
Accounts receivable, net of allowances of $46 and $29 |
1,735 | 1,421 | ||||||
| Inventories | 227 | 200 | ||||||
| Deferred income taxes | - | 60 | ||||||
| Prepaid expenses and other | 187 | 163 | ||||||
| Total current assets | 2,836 | 3,560 | ||||||
| Satellites, net | 1,794 | 1,870 | ||||||
| Property and equipment, net | 2,832 | 2,998 | ||||||
| Goodwill | 3,176 | 3,167 | ||||||
| Intangible assets, net | 495 | 582 | ||||||
| Other assets | 267 | 231 | ||||||
| Total assets | $ | 11,400 | $ | 12,408 | ||||
| LIABILITIES AND OWNER'S EQUITY (DEFICIT) | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 2,977 | $ | 2,727 | ||||
| Unearned subscriber revenues and deferred credits | 378 | 353 | ||||||
| Current portion of long-term debt | - | 308 | ||||||
| Total current liabilities | 3,355 | 3,388 | ||||||
| Long-term debt | 10,472 | 6,500 | ||||||
| Deferred income taxes | 906 | 559 | ||||||
| Other liabilities and deferred credits | 288 | 510 | ||||||
| Commitments and contingencies | ||||||||
| Owner's equity (deficit) | (3,621 | ) | 1,451 | |||||
| Total liabilities and owner's equity (deficit) | $ | 11,400 | $ | 12,408 | ||||
| DIRECTV HOLDINGS LLC (DIRECTV U.S.) | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (Dollars in Millions) | ||||||||
| (Unaudited) | ||||||||
|
Years Ended
December 31, |
||||||||
| 2010 | 2009 | |||||||
| Cash Flows From Operating Activities | ||||||||
| Net income | $ | 1,751 | $ | 1,255 | ||||
| Adjustments to reconcile net income to net cash provided | ||||||||
| by operating activities: | ||||||||
| Depreciation and amortization expense | 1,926 | 2,275 | ||||||
| Amortization of deferred revenues and deferred credits | (36 | ) | (48 | ) | ||||
| Share-based compensation expense | 67 | 44 | ||||||
| Deferred income taxes | 278 | 229 | ||||||
| Other | 20 | 20 | ||||||
| Change in other operating assets and liabilities: | ||||||||
| Accounts receivable | (329 | ) | (121 | ) | ||||
| Inventories | (27 | ) | (10 | ) | ||||
| Prepaid expenses and other | (26 | ) | 98 | |||||
| Accounts payable and accrued liabilities | 245 | (76 | ) | |||||
| Unearned subscriber revenue and deferred credits | 25 | 33 | ||||||
| Other, net | 11 | (8 | ) | |||||
| Net cash provided by operating activities | 3,905 | 3,691 | ||||||
| Cash Flows From Investing Activities | ||||||||
| Cash paid for property and equipment | (477 | ) | (443 | ) | ||||
| Cash paid for subscriber leased equipment - subscriber acquisitions | (651 | ) | (564 | ) | ||||
| Cash paid for subscriber leased equipment - upgrade and retention | (316 | ) | (419 | ) | ||||
| Cash paid for satellites | (113 | ) | (59 | ) | ||||
| Investment in companies, net of cash acquired | (1 | ) | (11 | ) | ||||
| Other | 3 | - | ||||||
| Net cash used in investing activities | (1,555 | ) | (1,496 | ) | ||||
| Cash Flows From Financing Activities | ||||||||
| Cash proceeds from debt issuance | 5,978 | 1,990 | ||||||
| Debt issuance costs | (44 | ) | (14 | ) | ||||
| Repayment of long-term debt | (2,323 | ) | (1,018 | ) | ||||
| Repayment of other long-term obligations | (99 | ) | (90 | ) | ||||
| Cash dividends to Parent | (6,900 | ) | (2,500 | ) | ||||
| Excess tax benefit from share-based compensation | 9 | 4 | ||||||
| Net cash used in financing activities | (3,379 | ) | (1,628 | ) | ||||
| Net increase (decrease) in cash and cash equivalents | (1,029 | ) | 567 | |||||
| Cash and cash equivalents at beginning of the period | 1,716 | 1,149 | ||||||
| Cash and cash equivalents at end of the period | $ | 687 | $ | 1,716 | ||||
| Supplemental Cash Flow Information | ||||||||
| Cash paid for interest | $ | 392 | $ | 341 | ||||
| Cash paid for income taxes | 775 | 529 | ||||||
| Non-GAAP Financial Measure Reconciliation Schedules | |||||||||||||||
| (Unaudited) | |||||||||||||||
| DIRECTV | |||||||||||||||
| Reconciliation of Operating Profit Before Depreciation and Amortization to Operating Profit* | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||
| (Dollars in Millions) | |||||||||||||||
| Operating Profit Before Depreciation and Amortization | $ | 1,684 | $ | 1,494 | $ | 6,378 | $ | 5,313 | |||||||
| Subtract: Depreciation and amortization expense | 622 | 632 | 2,482 | 2,640 | |||||||||||
| Operating Profit | $ | 1,062 | $ | 862 | $ | 3,896 | $ | 2,673 | |||||||
| *For a reconciliation of this non-GAAP financial measure for each of our segments, please see the Notes to the Consolidated Financial Statements which will be included in DIRECTV's Annual Report on Form 10-K for the year ended December 31, 2010, which is expected to be filed with the SEC before March 1, 2011. | |||||||||||||||
| DIRECTV | |||||||||||||||
| Reconciliation of Cash Flow Before Interest and Taxes3 and Free Cash Flow4 to | |||||||||||||||
| Net Cash Provided by Operating Activities | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||
| (Dollars in Millions) | |||||||||||||||
| Cash Flow Before Interest and Taxes | $ | 964 | $ | 1,005 | $ | 3,916 | $ | 3,215 | |||||||
| Adjustments: | |||||||||||||||
| Cash paid for interest | (160 | ) | (138 | ) | (460 | ) | (412 | ) | |||||||
| Interest income | 11 | 16 | 39 | 41 | |||||||||||
| Income taxes paid | (104 | ) | (173 | ) | (705 | ) | (484 | ) | |||||||
| Subtotal - Free Cash Flow | 711 | 710 | 2,790 | 2,360 | |||||||||||
| Add Cash Paid For: | |||||||||||||||
| Property and equipment | 656 | 504 | 2,303 | 2,012 | |||||||||||
| Satellites | 14 | 19 | 113 | 59 | |||||||||||
| Net Cash Provided by Operating Activities | $ | 1,381 | $ | 1,233 | $ | 5,206 | $ | 4,431 | |||||||
| DIRECTV | |||||||||||||||
| Reconciliation of Consolidated DIRECTV Adjusted Diluted EPS to Diluted EPS | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||
| Adjusted Diluted EPS | $ | 0.74 | $ | 0.48 | $ | 2.48 | $ | 1.44 | |||||||
| Impact of Liberty Transaction and related charges in 2009 | - | (0.51 | ) | - | (0.49 | ) | |||||||||
| Impact of Malone Transaction in 20105 | - | - | (0.18 | ) | - | ||||||||||
| Diluted EPS | $ | 0.74 | ($0.03 | ) | $ | 2.30 | $ | 0.95 | |||||||
| DIRECTV Latin America | |||||||||||||||
| Reconciliation of Cash Flow Before Interest and Taxes3 and Free Cash Flow4 to | |||||||||||||||
| Net Cash Provided by Operating Activities | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||
| (Dollars in Millions) | |||||||||||||||
| Cash Flow Before Interest and Taxes | $ | 111 | $ | 15 | $ | 397 | $ | 259 | |||||||
| Adjustments: | |||||||||||||||
| Cash paid for interest | (14 | ) | (15 | ) | (58 | ) | (63 | ) | |||||||
| Interest income | 10 | 16 | 33 | 35 | |||||||||||
| Income taxes paid | (48 | ) | (29 | ) | (154 | ) | (126 | ) | |||||||
| Subtotal - Free Cash Flow | 59 | (13 | ) | 218 | 105 | ||||||||||
| Add Cash Paid For: | |||||||||||||||
| Property and equipment | 230 | 179 | 857 | 584 | |||||||||||
| Net Cash Provided by Operating Activities | $ | 289 | $ | 166 | $ | 1,075 | $ | 689 | |||||||
|
(3), (4) and (5) - See footnotes |
|||||||||||||||
| DIRECTV HOLDINGS LLC (DIRECTV U.S.) | |||||||||||||||||||||||
| Non-GAAP Financial Measure Reconciliation and SAC Calculation | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Reconciliation of Pre-SAC Margin* to Operating Profit | |||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||
| (Dollars in Millions) | |||||||||||||||||||||||
| Operating Profit | $ | 863 | $ | 750 | $ | 3,290 | $ | 2,410 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Subscriber acquisition costs (expensed) | 702 | 607 | 2,631 | 2,478 | |||||||||||||||||||
| Depreciation and amortization expense | 461 | 525 | 1,926 | 2,275 | |||||||||||||||||||
| Cash paid for subscriber leased equipment - upgrade and retention | (84 | ) | (98 | ) | (316 | ) | (419 | ) | |||||||||||||||
| Pre-SAC margin* | $ | 1,942 | $ | 1,784 | $ | 7,531 | $ | 6,744 | |||||||||||||||
| Pre-SAC margin as a percentage of revenue* | 35.1 | % | 34.8 | % | 37.2 | % | 36.1 | % | |||||||||||||||
| Reconciliation of Cash Flow Before Interest and Taxes3 and Free Cash Flow4 to | |||||||||||||||||||||||
| Net Cash Provided by Operating Activities | |||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||
| (Dollars in Millions) | |||||||||||||||||||||||
| Cash Flow Before Interest and Taxes | $ | 847 | $ | 989 | $ | 3,510 | $ | 3,072 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Cash paid for interest | (144 | ) | (117 | ) | (392 | ) | (341 | ) | |||||||||||||||
| Interest income | 1 | - | 5 | 4 | |||||||||||||||||||
| Income taxes paid | (58 | ) | (154 | ) | (775 | ) | (529 | ) | |||||||||||||||
| Subtotal - Free Cash Flow | 646 | 718 | 2,348 | 2,206 | |||||||||||||||||||
| Add Cash Paid For: | |||||||||||||||||||||||
| Property and equipment | 128 | 107 | 477 | 443 | |||||||||||||||||||
| Subscriber leased equipment - subscriber acquisitions | 214 | 119 | 651 | 564 | |||||||||||||||||||
| Subscriber leased equipment - upgrade and retention | 84 | 98 | 316 | 419 | |||||||||||||||||||
| Satellites | 14 | 19 | 113 | 59 | |||||||||||||||||||
| Net Cash Provided by Operating Activities | $ | 1,086 | $ | 1,061 | $ | 3,905 | $ | 3,691 | |||||||||||||||
|
(3) and (4) - See footnotes |
|||||||||||||||||||||||
|
* Pre-SAC Margin, which is a financial measure that is not determined in accordance with accounting principles generally accepted in the United States of America, or GAAP, is calculated for DIRECTV U.S. by adding amounts under the captions "Subscriber acquisition costs" and "Depreciation and amortization expense" to "Operating Profit" from the Consolidated Statements of Operations and subtracting "Cash paid for subscriber leased equipment - upgrade and retention" from the Consolidated Statements of Cash Flows. This financial measure should be used in conjunction with GAAP financial measures and is not presented as an alternative measure of operating results, as determined in accordance with GAAP. DIRECTV and DIRECTV U.S. management use Pre-SAC Margin to evaluate the profitability of DIRECTV U.S.' current subscriber base for the purpose of allocating resources to discretionary activities such as adding new subscribers, upgrading and retaining existing subscribers and for capital expenditures. To compensate for the exclusion of "Subscriber acquisition costs," management also uses operating profit and operating profit before depreciation and amortization expense to measure profitability. |
|||||||||||||||||||||||
| DIRECTV and DIRECTV U.S. believe this measure is useful to investors, along with GAAP measures (such as revenues, operating profit and net income), to compare DIRECTV U.S.' operating performance to other communications, entertainment and media companies. DIRECTV and DIRECTV U.S. believe that investors also use current and projected Pre-SAC Margin to determine the ability of DIRECTV U.S.' current and projected subscriber base to fund discretionary spending and to determine the financial returns for subscriber additions. | |||||||||||||||||||||||
| SAC Calculation | |||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||
| (Dollars in Millions, Except SAC Amounts) | |||||||||||||||||||||||
| Subscriber acquisition costs (expensed) | $ | 702 | $ | 607 | $ | 2,631 | $ | 2,478 | |||||||||||||||
| Cash paid for subscriber leased equipment - subscriber acquisitions | 214 | 119 | 651 | 564 | |||||||||||||||||||
| Total acquisition costs | $ | 916 | $ | 726 | $ | 3,282 | $ | 3,042 | |||||||||||||||
| Gross subscriber additions (000's) | 1,116 | 964 | 4,124 | 4,273 | |||||||||||||||||||
| Average subscriber acquisition costs-per subscriber (SAC) | $ | 821 | $ | 753 | $ | 796 | $ | 712 | |||||||||||||||
Media Contact:
Investor
Relations: (310) 964-0808
Source:
News Provided by Acquire Media