☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||||||||
For the quarterly period ended | September 30, 2022 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from to |
Bermuda | 98-1386359 | |||||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |||||||
2 Church Street, | ||||||||
Hamilton | HM 11 | |||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of Each Class | Trading Symbols | Name of Each Exchange 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 |
Large Accelerated Filer | ☑ | Accelerated Filer | ☐ | Non-Accelerated Filer | ☐ | ||||||||||||
Smaller Reporting Company | ☐ | Emerging Growth Company | ☐ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | Yes | ☐ | No þ |
Page Number | ||||||||
PART I - FINANCIAL INFORMATION | ||||||||
Item 1. | FINANCIAL STATEMENTS | |||||||
Condensed Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 (unaudited) | ||||||||
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2022 and 2021 (unaudited) | ||||||||
Condensed Consolidated Statements of Comprehensive Earnings (Loss) for the Three and Nine Months Ended September 30, 2022 and 2021 (unaudited) | ||||||||
Condensed Consolidated Statements of Equity for the Three and Nine Months Ended September 30, 2022 and 2021 (unaudited) | ||||||||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021 (unaudited) | ||||||||
Notes to Condensed Consolidated Financial Statements (unaudited) | ||||||||
Item 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | |||||||
Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | |||||||
Item 4. | CONTROLS AND PROCEDURES | |||||||
PART II - OTHER INFORMATION | ||||||||
Item 1. | LEGAL PROCEEDINGS | |||||||
Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS | |||||||
Item 6. | EXHIBITS |
2021 Form 10-K | Annual Report on Form 10-K for the year ended December 31, 2021 | ||||
2020 Share Repurchase Program | The share repurchase program that was authorized by our Directors on March 16, 2020 that authorized us to repurchase from time to time up to $100 million of our Class A and/or Class C common shares and expired in March 2022 | ||||
2022 Share Repurchase Program | The share repurchase program that was authorized by our Directors on February 22, 2022 that authorizes us to repurchase from time to time up to $200 million of our Class A and/or Class C common shares through December 2024 | ||||
2026 SPV Credit Facility | $1.0 billion principal amount LIBOR + 5.0% term loan facility due October 15, 2026 issued by LCPR Loan Financing (repaid during 2021) | ||||
2027 C&W Senior Notes | $1.2 billion aggregate principal amount 6.875% senior notes due September 15, 2027 issued by C&W Senior Finance | ||||
2027 C&W Senior Secured Notes | $495 million aggregate principal amount 5.75% senior secured notes due September 7, 2027 issued by Sable International Finance Limited | ||||
2027 LPR Senior Secured Notes | $1.2 billion aggregate principal amount 6.75% senior secured notes due October 15, 2027 issued by LCPR Senior Secured Financing | ||||
2027 LPR Senior Secured Notes Add-on | $90 million principal amount issued at 102.5% of par under the existing 2027 LPR Senior Secured Notes indenture | ||||
2028 CWP Term Loan A | $275 million principal amount 4.25% term loan facility due January 18, 2028 issued by CWP | ||||
2028 CWP Term Loan B | $160 million principal amount 4.25% term loan facility due January 18, 2028 issued by CWP | ||||
2028 LPR Term Loan | $620 million principal amount LIBOR + 3.75% term loan facility due October 15, 2028 issued by LCPR Loan Financing | ||||
2028 VTR Senior Notes | $483 million principal amount 6.375% senior notes due July 15, 2028 issued by VTR Finance N.V. | ||||
2028 VTR Senior Secured Notes | $474 million principal amount 5.125% senior secured notes due January 15, 2028 issued by VTR Comunicaciones SpA | ||||
2029 LPR Senior Secured Notes | $820 million principal amount 5.125% senior secured notes due July 15, 2029 issued by LCPR Senior Secured Financing | ||||
2029 VTR Senior Secured Notes | $392 million principal amount 4.375% senior secured notes due April 15, 2029 issued by VTR Comunicaciones SpA | ||||
Adjusted OIBDA | Operating income or loss before share-based compensation, depreciation and amortization, provisions and provision releases related to significant litigation and impairment, restructuring and other operating items. Other operating items include (i) gains and losses on the disposition of long-lived assets, (ii) third-party costs directly associated with successful and unsuccessful acquisitions and dispositions, including legal, advisory and due diligence fees, as applicable, and (iii) other acquisition-related items, such as gains and losses on the settlement of contingent consideration. | ||||
Adjusted Term SOFR | SOFR U.S. dollar denominated loans adjusted as follows: (i) 0.11448% for a one-month interest period, (ii) 0.26161% for a three-month interest period and (iii) 0.42826% for a six-month interest period | ||||
América Móvil | América Móvil S.A.B. de C.V. | ||||
Annual Report on Form 10-K | Annual Report on Form 10-K as filed with the SEC under the Exchange Act | ||||
ARPU | Average monthly subscription revenue per average fixed RGU or mobile subscriber, as applicable | ||||
ASU | Accounting Standards Update | ||||
AT&T | AT&T Inc. | ||||
AT&T Acquisition | October 31, 2020 acquisition of all of the outstanding shares of the AT&T Acquired Entities | ||||
AT&T Acquired Entities | Collectively, Liberty Mobile Inc., Liberty Mobile Puerto Rico Inc. and Liberty Mobile USVI Inc. | ||||
B2B | Business-to-business |
Broadband VI, LLC Acquisition | December 31, 2021 acquisition of 96% of Broadband VI, LLC | ||||
C&W | Cable & Wireless Communications Limited and its subsidiaries | ||||
C&W Bahamas | The Bahamas Telecommunications Company Limited, a 49%-owned subsidiary of C&W that owns all of our operations in the Bahamas | ||||
C&W Caribbean | Reportable segment that includes all subsidiaries of C&W, excluding those within our C&W Panama and C&W Networks & LatAm segments | ||||
C&W Credit Facilities | Senior secured credit facilities of certain subsidiaries of C&W comprised of: (i) C&W Term Loan B-6 Facility; (ii) C&W Term Loan B-5 Facility; (iii) C&W Revolving Credit Facility; and (iv) C&W Regional Facilities | ||||
C&W Jamaica | Cable & Wireless Jamaica Limited, a 92%-owned subsidiary of C&W | ||||
C&W Networks & LatAm | Reportable segment comprising our managed services and wholesale business, which primarily operates through our subsea and terrestrial fiber optic cable networks; the segment comprises certain subsidiaries of C&W | ||||
C&W Notes | The senior and senior secured notes of C&W comprised of: (i) 2027 C&W Senior Secured Notes; and (ii) 2027 C&W Senior Notes | ||||
C&W Panama | Reportable segment for our operations in Panama | ||||
C&W Regional Facilities | Primarily comprised of credit facilities at CWP, Columbus Communications Trinidad Limited and C&W Jamaica | ||||
C&W Revolving Credit Facility | $630 million LIBOR + 3.25% revolving credit facility, $50 million of which is due June 30, 2023 and $580 million due January 30, 2027, of C&W | ||||
C&W Senior Finance | C&W Senior Finance Limited, a wholly-owned subsidiary of C&W | ||||
C&W Term Loan B-5 Facility | $1,510 million principal amount LIBOR + 2.25% term loan B-5 facility due January 31, 2028 of C&W | ||||
C&W Term Loan B-6 Facility | $590 million principal amount LIBOR + 3.00% term loan B-6 facility due October 15, 2029 of C&W | ||||
Capped Calls | Capped call option contracts issued in connection with the issuance of our Convertible Notes | ||||
Chile JV | Defined as the October 2022 formation of a joint venture between Liberty Latin America and América Móvil that is 50:50 owned by each investee | ||||
Chile JV Entities | Represents the entities that were contributed to the Chile JV, consisting of Lila Chile Holding BV and its subsidiaries, which include VTR | ||||
CIP | Construction-in-process | ||||
Claro Panama | América Móvil's operations in Panama | ||||
Claro Panama Acquisition | July 1, 2022 acquisition of Claro Panama | ||||
CLP | Chilean peso | ||||
Convertible Notes | $403 million principal amount 2% convertible senior notes due July 15, 2024 issued by Liberty Latin America | ||||
COP | Colombian peso | ||||
CPE | Customer premises equipment | ||||
CRC | Costa Rican colón | ||||
CWP | Cable & Wireless Panama, S.A., a 49%-owned subsidiary of C&W that owns most of our operations in Panama | ||||
CWP Credit Facilities | Credit facilities of CWP comprised of: (i) 2028 CWP Term Loan A; (ii) 2028 CWP Term Loan B; and (iii) CWP Revolving Credit Facility | ||||
CWP Revolving Credit Facility | $20 million principal amount at Adjusted Term SOFR + 3.75% revolving credit facility due January 18, 2027 issued by CWP | ||||
Directors | Members of Liberty Latin America’s board of directors | ||||
EIP | Equipment installment-plan | ||||
EPS | Earnings or loss per share | ||||
Exchange Act | Securities Exchange Act of 1934, as amended | ||||
Executives | Liberty Latin America's Principal Executive Officer and Principal Financial Officer | ||||
FASB | Financial Accounting Standards Board | ||||
FCC | United States Federal Communications Commission |
FX | Foreign currency translation effects | ||||
Hurricane Fiona | Hurricane impacting our operations in Puerto Rico during September 2022 | ||||
JMD | Jamaican dollar | ||||
LCPR | Liberty Communications of Puerto Rico LLC | ||||
LCPR Loan Financing | LCPR Loan Financing LLC, a consolidated special purpose financing entity | ||||
LCPR Senior Secured Financing | LCPR Senior Secured Financing Designated Activity Company, a consolidated special purpose financing entity | ||||
Liberty Communications PR | Liberty Communications PR Holding LP and its subsidiaries, which include LCPR and Liberty Mobile and its subsidiaries | ||||
Liberty Costa Rica | Reportable segment comprised of Liberty Servicios and Liberty Telecomunicaciones | ||||
Liberty Costa Rica Credit Facilities | Senior secured credit facilities of Liberty Servicios comprised of: (i) Liberty Servicios Term Loan B-1 Facility; (ii) Liberty Servicios Term Loan B-2 Facility; and (iii) Liberty Servicios Revolving Credit Facility | ||||
Liberty Latin America Shares | Collectively, Class A, Class B and Class C common shares of Liberty Latin America | ||||
Liberty Mobile | Liberty Mobile Inc. and it subsidiaries | ||||
Liberty Puerto Rico | Reportable segment comprising Liberty Communications PR, which has operations in Puerto Rico and the U.S. Virgin Islands | ||||
Liberty Servicios | Liberty Servicios Fijos LY, S.A. (formerly known as Cabletica, S.A.), an indirectly 80%-owned subsidiary in Costa Rica, and its subsidiaries, including Liberty Telecomunicaciones | ||||
Liberty Servicios Revolving Credit Facility | $15 million LIBOR + 4.25% revolving credit facility due August 1, 2024 of Liberty Servicios | ||||
Liberty Servicios Term Loan B-1 Facility | $277 million principal amount LIBOR + 5.50% term loan facility, 50% of which is due February 1, 2024 and 50% due August 1, 2024, of Liberty Servicios | ||||
Liberty Servicios Term Loan B-2 Facility | CRC 80 billion principal amount TBP + 6.75% term loan facility, 50% of which is due February 1, 2024 and 50% due August 1, 2024, of Liberty Servicios | ||||
Liberty Telecomunicaciones | Liberty Telecomunicaciones de Costa Rica LY, S.A. (formerly known as Telefónica de Costa Rica TC, S.A.), an indirectly 80%-owned subsidiary in Costa Rica and it's subsidiary | ||||
Liberty Telecomunicaciones Acquisition | August 9, 2021 acquisition of Telefónica’s wireless operations in Costa Rica | ||||
LIBOR | London Inter-Bank Offered Rate | ||||
LPR Credit Facilities | Senior secured credit facilities of Liberty Puerto Rico comprised of: (i) LPR Revolving Credit Facility; and (ii) 2028 LPR Term Loan | ||||
LPR Revolving Credit Facility | $173 million LIBOR + 3.5% revolving credit facility due March 15, 2027 of LCPR | ||||
LPR Senior Secured Notes | Senior secured notes of Liberty Puerto Rico comprised of: (i) 2029 LPR Senior Secured Notes; (ii) 2027 LPR Senior Secured Notes; and (iii) 2027 LPR Senior Secured Notes Add-on | ||||
MVNO | Mobile virtual network operator | ||||
PSARs | Performance-based stock appreciation rights | ||||
PSUs | Performance-based restricted stock units | ||||
Quarterly Report on Form 10-Q | Quarterly Report on Form 10-Q as filed with the SEC under the Exchange Act | ||||
RGU | Revenue generating unit | ||||
RSUs | Restricted stock units | ||||
SARs | Stock appreciation rights | ||||
SEC | U.S. Securities and Exchange Commission | ||||
SERNAC | Servicio Nacional del Consumidor (the Chilean National Consumer Authority) | ||||
Share Repurchase Programs | Collectively, the 2020 Share Repurchase Program and the 2022 Share Repurchase Program | ||||
SOFR | Reference rate based on secured overnight financing rate administered by the Federal Reserve Bank of New York | ||||
TAB | Tasa Activa Bancaria interest rate |
TBP | Tasa Básica Pasiva interest rate | ||||
Telefónica | Telefónica, S.A., a telecommunications company with operations primarily in Europe and Latin America | ||||
Telefónica Acquisition Agreement | The agreement dated July 30, 2020 with Telefónica for our acquisition of their operations in Costa Rica | ||||
U.K. | United Kingdom | ||||
U.S. | United States | ||||
U.S. GAAP | Generally accepted accounting principles in the United States | ||||
VAT | Value-added taxes | ||||
VTR | VTR Finance N.V. and its subsidiaries, a reportable segment through the date of close of the Chile JV | ||||
VTR Credit Facilities | Senior secured credit facilities of VTR comprising: (i) VTR RCF – A; and (ii) VTR RCF – B | ||||
VTR RCF – A | CLP 45 billion TAB + 3.35% revolving credit facility due June 15, 2026 of VTR | ||||
VTR RCF – B | $200 million LIBOR + 2.75% revolving credit facility due June 15, 2026 of VTR | ||||
VTR TLB-1 Facility | CLP 141 billion principal amount ICP +3.8% term loan facility of VTR (repaid during 2021) | ||||
VTR TLB-2 Facility | CLP 33 billion principal amount 7% term loan facility of VTR (repaid during 2021) | ||||
Weather Derivatives | Weather derivative contracts that provide insurance coverage for certain weather-related events |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 769.2 | $ | 956.7 | |||||||
Trade receivables, net | 590.4 | 526.6 | |||||||||
Prepaid expenses | 87.5 | 67.7 | |||||||||
Current notes receivable, net | 99.9 | 100.2 | |||||||||
Other current assets, net | 561.6 | 400.7 | |||||||||
Total current assets | 2,108.6 | 2,051.9 | |||||||||
Goodwill | 3,416.6 | 3,948.0 | |||||||||
Property and equipment, net | 4,275.0 | 4,168.4 | |||||||||
Intangible assets not subject to amortization | 1,592.8 | 1,592.4 | |||||||||
Intangible assets subject to amortization, net | 717.3 | 788.6 | |||||||||
Assets held for sale | 1,399.6 | 1,568.7 | |||||||||
Other assets, net | 1,553.0 | 1,247.7 | |||||||||
Total assets | $ | 15,062.9 | $ | 15,365.7 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 412.2 | $ | 398.0 | |||||||
Current portion of deferred revenue | 143.4 | 148.0 | |||||||||
Current portion of debt and finance lease obligations | 208.0 | 106.3 | |||||||||
Accrued interest | 95.5 | 113.0 | |||||||||
Accrued payroll and employee benefits | 84.9 | 100.5 | |||||||||
Current operating lease liabilities | 75.6 | 82.0 | |||||||||
Other accrued and current liabilities | 571.2 | 566.7 | |||||||||
Total current liabilities | 1,590.8 | 1,514.5 | |||||||||
Long-term debt and finance lease obligations | 7,643.5 | 7,459.6 | |||||||||
Deferred tax liabilities | 703.8 | 692.1 | |||||||||
Deferred revenue | 113.0 | 152.6 | |||||||||
Liabilities associated with assets held for sale | 1,668.5 | 1,854.1 | |||||||||
Other long-term liabilities | 817.4 | 795.4 | |||||||||
Total liabilities | 12,537.0 | 12,468.3 | |||||||||
Commitments and contingencies | |||||||||||
Equity: | |||||||||||
Liberty Latin America shareholders: | |||||||||||
Class A, $0.01 par value; 500,000,000 shares authorized; 51,788,297 and 44,489,381 shares issued and outstanding, respectively, at September 30, 2022; 50,127,969 and 45,482,853 shares issued and outstanding, respectively, at December 31, 2021 | 0.5 | 0.5 | |||||||||
Class B, $0.01 par value; 50,000,000 shares authorized; 2,055,034 shares issued and outstanding at September 30, 2022; 1,930,907 shares issued and outstanding at December 31, 2021 | — | — | |||||||||
Class C, $0.01 par value; 500,000,000 shares authorized; 187,329,320 and 171,675,362 shares issued and outstanding, respectively, at September 30, 2022; 183,643,584 and 182,270,626 shares issued and outstanding, respectively, at December 31, 2021 | 1.9 | 1.8 | |||||||||
Undesignated preference shares, $0.01 par value; 50,000,000 shares authorized; nil shares issued and outstanding at each period | — | — | |||||||||
Treasury shares, at cost; 22,952,874 and 6,018,074 shares, respectively | (226.4) | (74.0) | |||||||||
Additional paid-in capital | 5,164.1 | 5,075.3 | |||||||||
Accumulated deficit | (3,004.2) | (2,693.9) | |||||||||
Accumulated other comprehensive loss, net of taxes | (59.7) | (89.7) | |||||||||
Total Liberty Latin America shareholders | 1,876.2 | 2,220.0 | |||||||||
Noncontrolling interests | 649.7 | 677.4 | |||||||||
Total equity | 2,525.9 | 2,897.4 | |||||||||
Total liabilities and equity | $ | 15,062.9 | $ | 15,365.7 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions, except per share amounts | |||||||||||||||||||||||
Revenue | $ | 1,222.0 | $ | 1,196.3 | $ | 3,654.4 | $ | 3,534.2 | |||||||||||||||
Operating costs and expenses (exclusive of depreciation and amortization, shown separately below): | |||||||||||||||||||||||
Programming and other direct costs of services | 299.1 | 297.2 | 903.3 | 864.8 | |||||||||||||||||||
Other operating costs and expenses | 528.7 | 489.0 | 1,521.4 | 1,406.8 | |||||||||||||||||||
Depreciation and amortization | 234.3 | 252.0 | 661.7 | 736.3 | |||||||||||||||||||
Impairment, restructuring and other operating items, net | 7.0 | 22.1 | 583.4 | 41.3 | |||||||||||||||||||
1,069.1 | 1,060.3 | 3,669.8 | 3,049.2 | ||||||||||||||||||||
Operating income (loss) | 152.9 | 136.0 | (15.4) | 485.0 | |||||||||||||||||||
Non-operating income (expense): | |||||||||||||||||||||||
Interest expense | (149.2) | (137.1) | (415.8) | (397.2) | |||||||||||||||||||
Realized and unrealized gains on derivative instruments, net | 135.4 | 292.0 | 385.0 | 464.2 | |||||||||||||||||||
Foreign currency transaction losses, net | (56.5) | (136.2) | (221.9) | (206.0) | |||||||||||||||||||
Gains (losses) on debt extinguishments | 41.1 | (1.9) | 41.1 | (25.2) | |||||||||||||||||||
Other expense, net | (1.8) | (41.1) | (7.0) | (42.1) | |||||||||||||||||||
(31.0) | (24.3) | (218.6) | (206.3) | ||||||||||||||||||||
Earnings (loss) before income taxes | 121.9 | 111.7 | (234.0) | 278.7 | |||||||||||||||||||
Income tax expense | (39.1) | (39.8) | (101.6) | (110.7) | |||||||||||||||||||
Net earnings (loss) | 82.8 | 71.9 | (335.6) | 168.0 | |||||||||||||||||||
Net loss attributable to noncontrolling interests | 1.3 | 4.2 | 25.3 | 6.0 | |||||||||||||||||||
Net earnings (loss) attributable to Liberty Latin America shareholders | $ | 84.1 | $ | 76.1 | $ | (310.3) | $ | 174.0 | |||||||||||||||
Basic net earnings (loss) per share attributable to Liberty Latin America shareholders | $ | 0.38 | $ | 0.33 | $ | (1.38) | $ | 0.75 | |||||||||||||||
Dilutive net earnings (loss) per share attributable to Liberty Latin America shareholders | $ | 0.38 | $ | 0.32 | $ | (1.38) | $ | 0.74 | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Net earnings (loss) | $ | 82.8 | $ | 71.9 | $ | (335.6) | $ | 168.0 | |||||||||||||||
Other comprehensive earnings, net of taxes: | |||||||||||||||||||||||
Foreign currency translation adjustments | 21.7 | 52.6 | 52.9 | 9.5 | |||||||||||||||||||
Reclassification adjustments included in net earnings (loss) | (3.2) | (0.2) | (6.7) | 2.4 | |||||||||||||||||||
Other | (7.6) | 9.9 | (16.7) | 13.1 | |||||||||||||||||||
Other comprehensive earnings | 10.9 | 62.3 | 29.5 | 25.0 | |||||||||||||||||||
Comprehensive earnings (loss) | 93.7 | 134.2 | (306.1) | 193.0 | |||||||||||||||||||
Comprehensive loss attributable to noncontrolling interests | 0.8 | 4.0 | 25.8 | 6.4 | |||||||||||||||||||
Comprehensive earnings (loss) attributable to Liberty Latin America shareholders | $ | 94.5 | $ | 138.2 | $ | (280.3) | $ | 199.4 |
Liberty Latin America shareholders | Non-controlling interests | Total equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common shares | Treasury Stock | Additional paid-in capital | Accumulated deficit | Accumulated other comprehensive loss, net of taxes | Total Liberty Latin America shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A | Class B | Class C | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at July 1, 2021 | $ | 0.5 | $ | — | $ | 1.8 | $ | (19.5) | $ | 5,032.5 | $ | (2,158.2) | $ | (162.3) | $ | 2,694.8 | $ | 725.3 | $ | 3,420.1 | |||||||||||||||||||||||||||||||||||||||
Net earnings | — | — | — | — | — | 76.1 | — | 76.1 | (4.2) | 71.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive earnings | — | — | — | — | — | — | 62.1 | 62.1 | 0.2 | 62.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of Liberty Latin America common shares | — | — | — | (20.0) | — | — | — | (20.0) | — | (20.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | — | — | — | — | 46.9 | 46.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 25.1 | — | — | 25.1 | — | 25.1 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other | — | — | — | — | 0.1 | — | — | 0.1 | — | 0.1 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | $ | 0.5 | $ | — | $ | 1.8 | $ | (39.5) | $ | 5,057.7 | $ | (2,082.1) | $ | (100.2) | $ | 2,838.2 | $ | 768.2 | $ | 3,606.4 | |||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021 | $ | 0.5 | $ | — | $ | 1.8 | $ | (9.5) | $ | 4,982.0 | $ | (2,256.1) | $ | (125.6) | $ | 2,593.1 | $ | 729.0 | $ | 3,322.1 | |||||||||||||||||||||||||||||||||||||||
Net earnings | — | — | — | — | — | 174.0 | — | 174.0 | (6.0) | 168.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive earnings | — | — | — | — | — | — | 25.4 | 25.4 | (0.4) | 25.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of Liberty Latin America common shares | — | — | — | (30.0) | — | — | — | (30.0) | — | (30.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest owners | — | — | — | — | — | — | — | — | (1.3) | (1.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | — | — | — | — | 46.9 | 46.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 75.7 | — | — | 75.7 | — | 75.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | $ | 0.5 | $ | — | $ | 1.8 | $ | (39.5) | $ | 5,057.7 | $ | (2,082.1) | $ | (100.2) | $ | 2,838.2 | $ | 768.2 | $ | 3,606.4 |
Liberty Latin America shareholders | Non-controlling interests | Total equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common shares | Treasury Stock | Additional paid-in capital | Accumulated deficit | Accumulated other comprehensive loss, net of taxes | Total Liberty Latin America shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A | Class B | Class C | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at July 1, 2022 | $ | 0.5 | $ | — | $ | 1.9 | $ | (192.8) | $ | 5,146.2 | $ | (3,088.3) | $ | (70.1) | $ | 1,797.4 | $ | 650.5 | $ | 2,447.9 | |||||||||||||||||||||||||||||||||||||||
Net earnings | — | — | — | — | — | 84.1 | — | 84.1 | (1.3) | 82.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive earnings | — | — | — | — | — | — | 10.4 | 10.4 | 0.5 | 10.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of Liberty Latin America common shares | — | — | — | (33.6) | — | — | — | (33.6) | — | (33.6) | |||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 17.9 | — | — | 17.9 | — | 17.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | $ | 0.5 | $ | — | $ | 1.9 | $ | (226.4) | $ | 5,164.1 | $ | (3,004.2) | $ | (59.7) | $ | 1,876.2 | $ | 649.7 | $ | 2,525.9 | |||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022 | $ | 0.5 | $ | — | $ | 1.8 | $ | (74.0) | $ | 5,075.3 | $ | (2,693.9) | $ | (89.7) | $ | 2,220.0 | $ | 677.4 | $ | 2,897.4 | |||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (310.3) | — | (310.3) | (25.3) | (335.6) | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive earnings | — | — | — | — | — | — | 30.0 | 30.0 | (0.5) | 29.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of Liberty Latin America common shares | — | — | — | (152.4) | — | — | — | (152.4) | — | (152.4) | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest owners | — | — | — | — | — | — | — | — | (1.9) | (1.9) | |||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 0.1 | — | 88.8 | — | — | 88.9 | — | 88.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | $ | 0.5 | $ | — | $ | 1.9 | $ | (226.4) | $ | 5,164.1 | $ | (3,004.2) | $ | (59.7) | $ | 1,876.2 | $ | 649.7 | $ | 2,525.9 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Cash flows from operating activities: | |||||||||||
Net earnings (loss) | $ | (335.6) | $ | 168.0 | |||||||
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: | |||||||||||
Share-based compensation expense | 82.6 | 88.9 | |||||||||
Depreciation and amortization | 661.7 | 736.3 | |||||||||
Impairments | 558.5 | 3.0 | |||||||||
Losses (gains) on dispositions | 1.9 | (10.0) | |||||||||
Amortization of deferred financing costs, premiums and discounts, net | 27.8 | 24.4 | |||||||||
Realized and unrealized gains on derivative instruments, net | (385.0) | (464.2) | |||||||||
Foreign currency transaction losses, net | 221.9 | 206.0 | |||||||||
Losses (gains) on debt extinguishments | (41.1) | 25.2 | |||||||||
Impairment of an investment | — | 41.1 | |||||||||
Deferred income tax expense | 15.0 | 51.7 | |||||||||
Changes in operating assets and liabilities, net of the effect of acquisitions and dispositions | (315.9) | (152.6) | |||||||||
Net cash provided by operating activities | 491.8 | 717.8 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (497.7) | (544.7) | |||||||||
Cash paid in connection with acquisitions, net of cash acquired | (234.1) | (520.6) | |||||||||
Proceeds from dispositions | 3.6 | 20.6 | |||||||||
Other investing activities, net | (16.4) | (30.6) | |||||||||
Net cash used by investing activities | $ | (744.6) | $ | (1,075.3) | |||||||
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Cash flows from financing activities: | |||||||||||
Borrowings of debt | $ | 315.3 | $ | 1,046.2 | |||||||
Payments of principal amounts of debt and finance lease obligations | (220.8) | (443.8) | |||||||||
Repurchase of Liberty Latin America common shares | (152.9) | (30.0) | |||||||||
Net cash received (paid) related to derivative instruments | 97.6 | (43.0) | |||||||||
Payment of financing costs and debt redemption premiums | (6.5) | (37.2) | |||||||||
Distributions to noncontrolling interest owners | (1.9) | (1.3) | |||||||||
Capital contribution from noncontrolling interest owner | — | 46.9 | |||||||||
Other financing activities, net | (8.9) | (7.2) | |||||||||
Net cash provided by financing activities | 21.9 | 530.6 | |||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (3.5) | (6.7) | |||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (234.4) | 166.4 | |||||||||
Cash, cash equivalents and restricted cash: | |||||||||||
Beginning of period | 1,074.2 | 912.5 | |||||||||
End of period | $ | 839.8 | $ | 1,078.9 | |||||||
Cash paid for interest | $ | 403.4 | $ | 361.0 | |||||||
Net cash paid for taxes | $ | 83.6 | $ | 21.7 |
Three months ended September 30, 2021 | Nine months ended September 30, 2021 | ||||||||||||||||||||||||||||||||||
As Previously Reported | Adjustments | As Adjusted | As Previously Reported | Adjustments | As Adjusted | ||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Revenue | $ | 1,192.0 | $ | 4.3 | $ | 1,196.3 | $ | 3,519.9 | $ | 14.3 | $ | 3,534.2 | |||||||||||||||||||||||
Operating income | $ | 137.4 | $ | (1.4) | $ | 136.0 | $ | 475.8 | $ | 9.2 | $ | 485.0 | |||||||||||||||||||||||
Earnings before income taxes | $ | 113.1 | $ | (1.4) | $ | 111.7 | $ | 269.5 | $ | 9.2 | $ | 278.7 | |||||||||||||||||||||||
Net earnings attributable to Liberty Latin America shareholders | $ | 78.2 | $ | (2.1) | $ | 76.1 | $ | 170.4 | $ | 3.6 | $ | 174.0 |
December 31, 2021 | |||||||||||||||||
As Previously Reported | Adjustments | As Adjusted | |||||||||||||||
in millions | |||||||||||||||||
Current assets | $ | 2,066.2 | $ | (14.3) | $ | 2,051.9 | |||||||||||
Total assets | $ | 15,386.0 | $ | (20.3) | $ | 15,365.7 | |||||||||||
Total liabilities | $ | 12,472.6 | $ | (4.3) | $ | 12,468.3 | |||||||||||
Total equity | $ | 2,913.4 | $ | (16.0) | $ | 2,897.4 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Balance at beginning of period | $ | 80.3 | $ | 100.0 | |||||||
Provision for expected losses, net | 52.2 | 38.6 | |||||||||
Write-offs | (44.4) | (48.7) | |||||||||
Foreign currency translation adjustments and other | (1.3) | (9.4) | |||||||||
Balance at end of period | $ | 86.8 | $ | 80.5 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Balance at beginning of period | $ | 32.3 | $ | 16.2 | |||||||
Provision for expected losses, net | 0.1 | 1.1 | |||||||||
Foreign currency translation adjustments and other | (21.8) | 10.1 | |||||||||
Balance at end of period | $ | 10.6 | $ | 27.4 |
Stated purchase price | $ | 200.0 | |||
Preliminary working capital adjustments | 12.6 | ||||
Total purchase price | 212.6 | ||||
Opening balance sheet cash | (1.2) | ||||
Net cash paid for the Claro Panama Acquisition | $ | 211.4 |
Current assets | $ | 42.8 | |||
Goodwill (a) | 16.5 | ||||
Property and equipment | 139.6 | ||||
Intangible assets subject to amortization (b) | 49.8 | ||||
Other assets (c) | 130.6 | ||||
Current liabilities | (48.1) | ||||
Long-term liabilities (d) | (118.6) | ||||
Total purchase price | $ | 212.6 |
Current assets (a) | $ | 74.7 | |||
Goodwill (b) | 256.7 | ||||
Property and equipment | 150.6 | ||||
Intangible assets subject to amortization (c) | 139.9 | ||||
Other assets (d) | 145.7 | ||||
Current liabilities (e) | (74.2) | ||||
Long-term liabilities (f) | (168.3) | ||||
Total purchase price | $ | 525.1 |
Nine months ended September 30, 2022 | |||||
in millions | |||||
Revenue | $ | 3,718.9 | |||
Net loss attributable to Liberty Latin America shareholders | $ | (323.0) |
Three months ended September 30, 2021 | Nine months ended September 30, 2021 | ||||||||||
in millions | |||||||||||
Revenue | $ | 1,260.7 | $ | 3,806.4 | |||||||
Net earnings attributable to Liberty Latin America shareholders | $ | 70.5 | $ | 152.7 |
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
Current (a) | Long-term (a) | Total | Current (a) | Long-term (a) | Total | ||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Assets (b): | |||||||||||||||||||||||||||||||||||
Cross-currency and interest rate derivative contracts (c) | $ | 67.6 | $ | 261.1 | $ | 328.7 | $ | 15.1 | $ | 25.3 | $ | 40.4 | |||||||||||||||||||||||
Foreign currency forward contracts | — | — | — | 0.1 | — | 0.1 | |||||||||||||||||||||||||||||
Total | $ | 67.6 | $ | 261.1 | $ | 328.7 | $ | 15.2 | $ | 25.3 | $ | 40.5 | |||||||||||||||||||||||
Liabilities (b): | |||||||||||||||||||||||||||||||||||
Cross-currency and interest rate derivative contracts (c) | $ | 24.2 | $ | 0.2 | $ | 24.4 | $ | 33.3 | $ | 62.1 | $ | 95.4 | |||||||||||||||||||||||
Foreign currency forward contracts | 15.5 | — | 15.5 | 5.8 | — | 5.8 | |||||||||||||||||||||||||||||
Total | $ | 39.7 | $ | 0.2 | $ | 39.9 | $ | 39.1 | $ | 62.1 | $ | 101.2 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Operating activities | $ | (30.9) | $ | (109.0) | |||||||
Investing activities | 5.3 | (2.0) | |||||||||
Financing activities (a) | 97.6 | (43.0) | |||||||||
Total | $ | 72.0 | $ | (154.0) |
Borrowing group | Notional amount due from counterparty | Weighted average remaining life | ||||||||||||
in millions | in years | |||||||||||||
C&W (a) | $ | 2,690.0 | 4.6 | |||||||||||
Liberty Puerto Rico | $ | 500.0 | 6.0 | |||||||||||
Liberty Costa Rica (b) | $ | 276.7 | 1.3 |
Borrowing group | Notional amount due from counterparty | Weighted average remaining life | ||||||||||||
in millions | in years | |||||||||||||
C&W | $ | 2,100.0 | 0.8 | |||||||||||
Liberty Puerto Rico | $ | 620.0 | 0.8 |
Notional amount due from counterparty | Notional amount due to counterparty | Weighted average remaining life | |||||||||||||||||||||
in millions | in years | ||||||||||||||||||||||
LLA UK Holding Limited (a) | CLP | 73,000.0 | $ | 88.3 | 0.0 | ||||||||||||||||||
Liberty Costa Rica borrowing group | $ | 37.5 | CRC | 25,585.2 | 0.1 |
January 1, 2022 | Acquisitions and related adjustments | Foreign currency translation adjustments and other | Impairment | September 30, 2022 | |||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
C&W Caribbean | $ | 1,787.0 | $ | (11.5) | $ | 5.0 | $ | (555.3) | $ | 1,225.2 | |||||||||||||||||||
C&W Panama | 617.1 | 16.5 | — | — | 633.6 | ||||||||||||||||||||||||
C&W Networks & LatAm | 646.9 | 11.5 | (3.0) | — | 655.4 | ||||||||||||||||||||||||
Liberty Puerto Rico | 498.3 | 0.4 | — | — | 498.7 | ||||||||||||||||||||||||
Liberty Costa Rica | 398.7 | (3.8) | 8.8 | — | 403.7 | ||||||||||||||||||||||||
Total | $ | 3,948.0 | $ | 13.1 | $ | 10.8 | $ | (555.3) | $ | 3,416.6 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Distribution systems | $ | 4,378.7 | $ | 4,208.8 | |||||||
Support equipment, buildings, land and CIP | 2,096.3 | 1,641.6 | |||||||||
CPE | 893.3 | 893.7 | |||||||||
7,368.3 | 6,744.1 | ||||||||||
Accumulated depreciation | (3,093.3) | (2,575.7) | |||||||||
Total | $ | 4,275.0 | $ | 4,168.4 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Spectrum licenses | $ | 1,051.0 | $ | 1,050.9 | |||||||
Cable television franchise rights | 540.0 | 540.0 | |||||||||
Other | 1.8 | 1.5 | |||||||||
Total | $ | 1,592.8 | $ | 1,592.4 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Customer relationships | $ | 1,450.4 | $ | 1,527.6 | |||||||
Licenses and other (a) | 276.8 | 220.2 | |||||||||
1,727.2 | 1,747.8 | ||||||||||
Accumulated amortization | (1,009.9) | (959.2) | |||||||||
Total | $ | 717.3 | $ | 788.6 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Assets: | |||||||||||
Cash and cash equivalents | $ | 63.0 | $ | 109.7 | |||||||
Other current assets, net (a) | 104.4 | 132.6 | |||||||||
Property and equipment, net | 697.5 | 686.0 | |||||||||
Goodwill | 275.6 | 313.0 | |||||||||
Other assets, net (a) | 259.1 | 327.4 | |||||||||
Total assets | $ | 1,399.6 | $ | 1,568.7 | |||||||
Liabilities: | |||||||||||
Current portion of debt | $ | 72.4 | $ | 82.2 | |||||||
Other accrued and current liabilities (b) | 210.1 | 294.2 | |||||||||
Long-term debt (c) | 1,330.9 | 1,416.8 | |||||||||
Other long-term liabilities (b) | 55.1 | 60.9 | |||||||||
Total liabilities | $ | 1,668.5 | $ | 1,854.1 |
September 30, 2022 | Estimated fair value (c) | Principal amount | |||||||||||||||||||||||||||||||||||||||
Weighted average interest rate (a) | Unused borrowing capacity (b) | ||||||||||||||||||||||||||||||||||||||||
Borrowing currency | US $ equivalent | September 30, 2022 | December 31, 2021 | September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||
Convertible Notes (d) | 2.00 | % | — | $ | — | $ | 347.7 | $ | 396.5 | $ | 402.5 | $ | 402.5 | ||||||||||||||||||||||||||||
C&W Notes | 6.55 | % | — | — | 1,425.3 | 1,774.3 | 1,715.0 | 1,715.0 | |||||||||||||||||||||||||||||||||
C&W Credit Facilities | 5.12 | % | (e) | 792.2 | 2,491.3 | 2,422.7 | 2,618.1 | 2,451.3 | |||||||||||||||||||||||||||||||||
LPR Senior Secured Notes | 6.08 | % | — | — | 1,588.0 | 2,058.1 | 1,981.0 | 1,981.0 | |||||||||||||||||||||||||||||||||
LPR Credit Facilities | 6.57 | % | $ | 172.5 | 172.5 | 600.6 | 623.1 | 620.0 | 620.0 | ||||||||||||||||||||||||||||||||
Liberty Costa Rica Credit Facilities (f) | 8.65 | % | $ | 7.0 | 7.0 | 345.3 | 407.1 | 411.4 | 408.7 | ||||||||||||||||||||||||||||||||
Vendor financing and other (g) | 4.83 | % | — | — | 195.9 | 99.8 | 195.9 | 99.8 | |||||||||||||||||||||||||||||||||
Total debt before premiums, discounts and deferred financing costs | 5.80 | % | $ | 971.7 | $ | 6,994.1 | $ | 7,781.6 | $ | 7,943.9 | $ | 7,678.3 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Total debt before premiums, discounts and deferred financing costs | $ | 7,943.9 | $ | 7,678.3 | |||||||
Premiums, discounts and deferred financing costs, net | (102.2) | (120.0) | |||||||||
Total carrying amount of debt | 7,841.7 | 7,558.3 | |||||||||
Finance lease obligations | 9.8 | 7.6 | |||||||||
7,851.5 | 7,565.9 | ||||||||||
Less: Current maturities of debt and finance lease obligations | (208.0) | (106.3) | |||||||||
Long-term debt and finance lease obligations | $ | 7,643.5 | $ | 7,459.6 |
Borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Period | Borrowing group | Instrument | Issued at | Maturity | Interest rate | Borrowing currency | USD equivalent (a) | Non-cash component | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | C&W | 2028 CWP Term Loan A | 100% | January 18, 2028 | 4.25% | $ | 275.0 | $ | 275.0 | $ | 272.9 | ||||||||||||||||||||||||||||||||||||||||||
2022 | C&W | 2028 CWP Term Loan B (b) | 100% | January 18, 2028 | 4.25% | $ | 160.0 | $ | 160.0 | $ | — | ||||||||||||||||||||||||||||||||||||||||||
2022 | C&W | CWP Revolving Credit Facility (c) | 100% | January 18, 2027 | SOFR + 3.75% | $ | 12.0 | $ | 12.0 | N/A | |||||||||||||||||||||||||||||||||||||||||||
2021 | C&W | C&W Revolving Credit Facility | N/A | January 30, 2027 | LIBOR + 3.25% | (d) | $ | — | |||||||||||||||||||||||||||||||||||||||||||||
2021 | Liberty Puerto Rico | 2029 LPR Senior Secured Notes | 100% | July 15, 2029 | 5.125% | $ | 820.0 | $ | 820.0 | $ | 500.0 | ||||||||||||||||||||||||||||||||||||||||||
2021 | Liberty Puerto Rico | 2028 LPR Term Loan | 100% | October 15, 2028 | LIBOR + 3.75% | $ | 500.0 | $ | 500.0 | $ | 500.0 | ||||||||||||||||||||||||||||||||||||||||||
2021 | Liberty Puerto Rico | LPR Revolving Credit Facility | N/A | March 15, 2027 | LIBOR + 3.50% | (e) | N/A | ||||||||||||||||||||||||||||||||||||||||||||||
2021 | VTR | 2029 VTR Senior Secured Notes | 100% | April 15, 2029 | 4.375% | $ | 410.0 | $ | 410.0 | $ | 60.0 | ||||||||||||||||||||||||||||||||||||||||||
2021 | VTR | VTR RCF – A | N/A | June 15, 2026 | TAB + 3.35% | $ | — | $ | — | N/A | |||||||||||||||||||||||||||||||||||||||||||
2021 | Liberty Costa Rica (f) | Liberty Servicios Term Loan B-1 Facility | 100% | August 1, 2024 | LIBOR + 5.50% (g) | $ | 227.5 | $ | 227.5 | $ | — | ||||||||||||||||||||||||||||||||||||||||||
2021 | Liberty Costa Rica (f) | Liberty Servicios Term Loan B-2 Facility | 100% | August 1, 2024 | TAB + 6.75% | CRC | 36,457.9 | $ | 58.8 | $ | — |
C&W | Liberty Puerto Rico | Liberty Costa Rica | Liberty Latin America (a) | Consolidated | |||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Years ending December 31: | |||||||||||||||||||||||||||||
2022 (remainder of year) | $ | 43.8 | $ | — | $ | 13.1 | $ | 0.4 | $ | 57.3 | |||||||||||||||||||
2023 | 140.9 | — | 3.5 | 0.6 | 145.0 | ||||||||||||||||||||||||
2024 | 49.7 | — | 411.4 | 402.8 | 863.9 | ||||||||||||||||||||||||
2025 | 1.8 | — | — | — | 1.8 | ||||||||||||||||||||||||
2026 | 0.6 | — | — | — | 0.6 | ||||||||||||||||||||||||
2027 | 1,727.5 | 1,161.0 | — | — | 2,888.5 | ||||||||||||||||||||||||
Thereafter | 2,546.8 | 1,440.0 | — | — | 3,986.8 | ||||||||||||||||||||||||
Total debt maturities | 4,511.1 | 2,601.0 | 428.0 | 403.8 | 7,943.9 | ||||||||||||||||||||||||
Premiums, discounts and deferred financing costs, net | (33.3) | (29.6) | (7.0) | (32.3) | (102.2) | ||||||||||||||||||||||||
Total debt | $ | 4,477.8 | $ | 2,571.4 | $ | 421.0 | $ | 371.5 | $ | 7,841.7 | |||||||||||||||||||
Current portion | $ | 194.6 | $ | — | $ | 11.9 | $ | 0.8 | $ | 207.3 | |||||||||||||||||||
Noncurrent portion | $ | 4,283.2 | $ | 2,571.4 | $ | 409.1 | $ | 370.7 | $ | 7,634.4 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Operating lease expense: | |||||||||||||||||||||||
Operating lease cost | $ | 29.4 | $ | 25.6 | $ | 85.3 | $ | 66.1 | |||||||||||||||
Short-term lease cost | 5.9 | 5.3 | 17.9 | 15.2 | |||||||||||||||||||
Total operating lease expense | $ | 35.3 | $ | 30.9 | $ | 103.2 | $ | 81.3 |
September 30, 2022 | December 31, 2021 | ||||||||||
in millions | |||||||||||
Operating lease right-of-use assets | $ | 525.2 | $ | 441.0 | |||||||
Operating lease liabilities: | |||||||||||
Current | $ | 75.6 | $ | 82.0 | |||||||
Noncurrent | 473.7 | 371.0 | |||||||||
Total operating lease liabilities | $ | 549.3 | $ | 453.0 | |||||||
Weighted-average remaining lease term | 7.0 years | 7.5 years | |||||||||
Weighted-average discount rate | 5.6 | % | 6.2 | % |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Operating cash outflows related to operating leases | $ | 92.8 | $ | 63.6 | |||||||
Right-of-use assets obtained in exchange for new operating lease liabilities (a) | $ | 171.7 | $ | 138.9 |
Years ending December 31: | |||||
2022 (remainder of year) | $ | 26.2 | |||
2023 | 108.9 | ||||
2024 | 98.5 | ||||
2025 | 87.6 | ||||
2026 | 76.1 | ||||
2027 | 61.5 | ||||
Thereafter | 199.0 | ||||
Total operating lease liabilities on an undiscounted basis | 657.8 | ||||
Present value discount | (108.5) | ||||
Present value of operating lease liabilities | $ | 549.3 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Programming and copyright | $ | 91.6 | $ | 108.5 | $ | 302.1 | $ | 334.7 | |||||||||||||||
Interconnect | 88.6 | 92.0 | 262.7 | 252.7 | |||||||||||||||||||
Equipment and other (a) | 118.9 | 96.7 | 338.5 | 277.4 | |||||||||||||||||||
Total programming and other direct costs of services | $ | 299.1 | $ | 297.2 | $ | 903.3 | $ | 864.8 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Personnel and contract labor | $ | 155.3 | $ | 142.9 | $ | 453.6 | $ | 425.1 | |||||||||||||||
Network-related | 88.6 | 86.0 | 250.1 | 247.1 | |||||||||||||||||||
Service-related | 52.8 | 47.4 | 158.6 | 140.2 | |||||||||||||||||||
Commercial | 58.9 | 57.4 | 182.5 | 163.5 | |||||||||||||||||||
Facility, provision, franchise and other | 152.3 | 122.2 | 394.0 | 342.0 | |||||||||||||||||||
Share-based compensation expense | 20.8 | 33.1 | 82.6 | 88.9 | |||||||||||||||||||
Total other operating costs and expenses | $ | 528.7 | $ | 489.0 | $ | 1,521.4 | $ | 1,406.8 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 220,186,543 | 232,801,996 | 224,414,274 | 233,059,215 | |||||||||||||||||||
Diluted | 240,551,950 | 253,429,864 | 224,414,274 | 233,871,985 |
Three months ended September 30, 2022 | Three months ended September 30, 2021 | Nine months ended September 30, 2021 | |||||||||||||||
Numerator: | |||||||||||||||||
Net earnings attributable to holders of Liberty Latin America Shares (basic EPS computation) | $ | 84.1 | $ | 76.1 | $ | 174.0 | |||||||||||
Add back: interest expense and amortization of deferred financing costs and premiums associated with Convertible Notes (if-converted method) | 6.3 | 6.0 | — | ||||||||||||||
Net earnings attributable to holders of Liberty Latin America Shares (basic and diluted EPS computation) | $ | 90.4 | $ | 82.1 | $ | 174.0 | |||||||||||
Denominator: | |||||||||||||||||
Weighted average shares (basic EPS computation) | 220,186,543 | 232,801,996 | 233,059,215 | ||||||||||||||
Incremental shares attributable to an employee stock purchase plan and the release of PSUs and RSUs upon vesting (treasury stock method) | 871,728 | 1,134,189 | 812,770 | ||||||||||||||
Number of shares issuable under our Convertible Notes (if-converted method) (a) | 19,493,679 | 19,493,679 | — | ||||||||||||||
Weighted average shares (diluted EPS computation) (b) | 240,551,950 | 253,429,864 | 233,871,985 |
Revenue | |||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
C&W Caribbean | $ | 359.1 | $ | 347.4 | $ | 1,069.5 | $ | 1,033.0 | |||||||||||||||
C&W Panama | 172.5 | 133.9 | 441.3 | 394.5 | |||||||||||||||||||
C&W Networks & LatAm | 102.8 | 106.5 | 326.8 | 320.0 | |||||||||||||||||||
Liberty Puerto Rico | 366.9 | 357.3 | 1,096.4 | 1,078.5 | |||||||||||||||||||
Liberty Costa Rica | 109.2 | 77.8 | 324.6 | 150.3 | |||||||||||||||||||
VTR | 129.8 | 193.1 | 450.6 | 612.7 | |||||||||||||||||||
Corporate | 5.4 | 5.4 | 16.5 | 16.2 | |||||||||||||||||||
Intersegment eliminations | (23.7) | (25.1) | (71.3) | (71.0) | |||||||||||||||||||
Total | $ | 1,222.0 | $ | 1,196.3 | $ | 3,654.4 | $ | 3,534.2 |
Adjusted OIBDA | |||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
C&W Caribbean | $ | 132.7 | $ | 119.6 | $ | 397.1 | $ | 357.9 | |||||||||||||||
C&W Panama | 46.7 | 47.9 | 131.6 | 137.5 | |||||||||||||||||||
C&W Networks & LatAm | 58.9 | 62.0 | 196.6 | 193.1 | |||||||||||||||||||
Liberty Puerto Rico | 131.5 | 139.3 | 418.2 | 445.6 | |||||||||||||||||||
Liberty Costa Rica | 32.8 | 24.0 | 98.6 | 50.8 | |||||||||||||||||||
VTR | 31.2 | 65.1 | 115.6 | 204.3 | |||||||||||||||||||
Corporate | (18.8) | (14.7) | (45.4) | (37.7) | |||||||||||||||||||
Total | $ | 415.0 | $ | 443.2 | $ | 1,312.3 | $ | 1,351.5 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Total Adjusted OIBDA | $ | 415.0 | $ | 443.2 | $ | 1,312.3 | $ | 1,351.5 | |||||||||||||||
Share-based compensation expense | (20.8) | (33.1) | (82.6) | (88.9) | |||||||||||||||||||
Depreciation and amortization | (234.3) | (252.0) | (661.7) | (736.3) | |||||||||||||||||||
Impairment, restructuring and other operating items, net | (7.0) | (22.1) | (583.4) | (41.3) | |||||||||||||||||||
Operating income (loss) | 152.9 | 136.0 | (15.4) | 485.0 | |||||||||||||||||||
Interest expense | (149.2) | (137.1) | (415.8) | (397.2) | |||||||||||||||||||
Realized and unrealized gains on derivative instruments, net | 135.4 | 292.0 | 385.0 | 464.2 | |||||||||||||||||||
Foreign currency transaction losses, net | (56.5) | (136.2) | (221.9) | (206.0) | |||||||||||||||||||
Gains (losses) on debt extinguishments | 41.1 | (1.9) | 41.1 | (25.2) | |||||||||||||||||||
Other expense, net | (1.8) | (41.1) | (7.0) | (42.1) | |||||||||||||||||||
Earnings (loss) before income taxes | $ | 121.9 | $ | 111.7 | $ | (234.0) | $ | 278.7 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
C&W Caribbean | $ | 151.4 | $ | 155.5 | |||||||
C&W Panama | 71.6 | 64.5 | |||||||||
C&W Networks & LatAm | 32.0 | 35.4 | |||||||||
Liberty Puerto Rico | 154.8 | 139.1 | |||||||||
Liberty Costa Rica | 45.7 | 25.6 | |||||||||
VTR | 107.3 | 158.0 | |||||||||
Corporate | 28.3 | 20.9 | |||||||||
Total property and equipment additions | 591.1 | 599.0 | |||||||||
Assets acquired under capital-related vendor financing arrangements | (114.2) | (65.0) | |||||||||
Changes in current liabilities related to capital expenditures | 20.8 | 10.7 | |||||||||
Total capital expenditures | $ | 497.7 | $ | 544.7 |
Three months ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment Eliminations | Total | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Subscription revenue | $ | 122.2 | $ | 27.3 | $ | — | $ | 111.7 | $ | 33.8 | $ | 112.7 | $ | — | $ | — | $ | 407.7 | |||||||||||||||||||||||||||||||||||
Non-subscription revenue | 7.6 | 1.7 | — | 5.0 | 1.0 | 2.4 | — | — | 17.7 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential fixed revenue | 129.8 | 29.0 | — | 116.7 | 34.8 | 115.1 | — | — | 425.4 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Service revenue | 78.8 | 65.8 | — | 112.2 | 48.0 | 7.8 | — | — | 312.6 | ||||||||||||||||||||||||||||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other (a) | 17.3 | 14.4 | — | 64.1 | 16.4 | 0.8 | 5.4 | — | 118.4 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential mobile revenue | 96.1 | 80.2 | — | 176.3 | 64.4 | 8.6 | 5.4 | — | 431.0 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential revenue | 225.9 | 109.2 | — | 293.0 | 99.2 | 123.7 | 5.4 | — | 856.4 | ||||||||||||||||||||||||||||||||||||||||||||
B2B revenue (b) | 133.2 | 63.3 | 102.8 | 53.0 | 10.0 | 6.1 | — | (23.7) | 344.7 | ||||||||||||||||||||||||||||||||||||||||||||
Other revenue | — | — | — | 20.9 | — | — | — | — | 20.9 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 359.1 | $ | 172.5 | $ | 102.8 | $ | 366.9 | $ | 109.2 | $ | 129.8 | $ | 5.4 | $ | (23.7) | $ | 1,222.0 |
Three months ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment Eliminations | Total | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Subscription revenue | $ | 118.1 | $ | 22.3 | $ | — | $ | 110.6 | $ | 34.9 | $ | 167.8 | $ | — | $ | — | $ | 453.7 | |||||||||||||||||||||||||||||||||||
Non-subscription revenue | 8.5 | 2.3 | — | 5.0 | 1.5 | 3.8 | — | — | 21.1 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential fixed revenue | 126.6 | 24.6 | — | 115.6 | 36.4 | 171.6 | — | — | 474.8 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Service revenue | 76.1 | 43.6 | — | 122.0 | 28.5 | 11.5 | — | — | 281.7 | ||||||||||||||||||||||||||||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other (a) | 14.9 | 11.6 | — | 55.3 | 7.0 | 1.7 | 5.4 | — | 95.9 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential mobile revenue | 91.0 | 55.2 | — | 177.3 | 35.5 | 13.2 | 5.4 | — | 377.6 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential revenue | 217.6 | 79.8 | — | 292.9 | 71.9 | 184.8 | 5.4 | — | 852.4 | ||||||||||||||||||||||||||||||||||||||||||||
B2B revenue (b) | 129.8 | 54.1 | 106.5 | 54.2 | 5.9 | 8.3 | — | (25.1) | 333.7 | ||||||||||||||||||||||||||||||||||||||||||||
Other revenue | — | — | — | 10.2 | — | — | — | — | 10.2 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 347.4 | $ | 133.9 | $ | 106.5 | $ | 357.3 | $ | 77.8 | $ | 193.1 | $ | 5.4 | $ | (25.1) | $ | 1,196.3 |
Nine months ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment Eliminations | Total | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Subscription revenue | $ | 363.5 | $ | 75.1 | $ | — | $ | 343.0 | $ | 101.9 | $ | 392.3 | $ | — | $ | — | $ | 1,275.8 | |||||||||||||||||||||||||||||||||||
Non-subscription revenue | 25.2 | 5.7 | — | 16.0 | 2.6 | 8.9 | — | — | 58.4 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential fixed revenue | 388.7 | 80.8 | — | 359.0 | 104.5 | 401.2 | — | — | 1,334.2 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Service revenue | 232.9 | 152.7 | — | 343.5 | 142.8 | 25.8 | — | — | 897.7 | ||||||||||||||||||||||||||||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other (a) | 48.1 | 35.9 | — | 188.2 | 48.5 | 2.9 | 16.5 | — | 340.1 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential mobile revenue | 281.0 | 188.6 | — | 531.7 | 191.3 | 28.7 | 16.5 | — | 1,237.8 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential revenue | 669.7 | 269.4 | — | 890.7 | 295.8 | 429.9 | 16.5 | — | 2,572.0 | ||||||||||||||||||||||||||||||||||||||||||||
B2B revenue (b) | 399.8 | 171.9 | 326.8 | 164.3 | 28.8 | 20.7 | — | (71.3) | 1,041.0 | ||||||||||||||||||||||||||||||||||||||||||||
Other revenue | — | — | — | 41.4 | — | — | — | — | 41.4 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,069.5 | $ | 441.3 | $ | 326.8 | $ | 1,096.4 | $ | 324.6 | $ | 450.6 | $ | 16.5 | $ | (71.3) | $ | 3,654.4 |
Nine months ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment Eliminations | Total | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Subscription revenue | $ | 353.7 | $ | 64.7 | $ | — | $ | 327.1 | $ | 104.1 | $ | 532.9 | $ | — | $ | — | $ | 1,382.5 | |||||||||||||||||||||||||||||||||||
Non-subscription revenue | 25.9 | 7.2 | — | 14.1 | 4.8 | 11.2 | — | — | 63.2 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential fixed revenue | 379.6 | 71.9 | — | 341.2 | 108.9 | 544.1 | — | — | 1,445.7 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Service revenue | 222.9 | 132.8 | — | 359.8 | 28.5 | 37.7 | — | — | 781.7 | ||||||||||||||||||||||||||||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other (a) | 45.0 | 33.2 | — | 188.8 | 7.0 | 5.8 | 16.2 | — | 296.0 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential mobile revenue | 267.9 | 166.0 | — | 548.6 | 35.5 | 43.5 | 16.2 | — | 1,077.7 | ||||||||||||||||||||||||||||||||||||||||||||
Total residential revenue | 647.5 | 237.9 | — | 889.8 | 144.4 | 587.6 | 16.2 | — | 2,523.4 | ||||||||||||||||||||||||||||||||||||||||||||
B2B revenue (b) | 385.5 | 156.6 | 320.0 | 161.5 | 5.9 | 25.1 | — | (71.0) | 983.6 | ||||||||||||||||||||||||||||||||||||||||||||
Other revenue | — | — | — | 27.2 | — | — | — | — | 27.2 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,033.0 | $ | 394.5 | $ | 320.0 | $ | 1,078.5 | $ | 150.3 | $ | 612.7 | $ | 16.2 | $ | (71.0) | $ | 3,534.2 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Puerto Rico | $ | 354.0 | $ | 344.0 | $ | 1,057.6 | $ | 1,037.4 | |||||||||||||||
Chile | 129.8 | 193.1 | 450.6 | 612.7 | |||||||||||||||||||
Panama | 171.6 | 133.2 | 439.0 | 392.7 | |||||||||||||||||||
Costa Rica | 109.0 | 77.7 | 324.1 | 150.2 | |||||||||||||||||||
Jamaica | 108.5 | 100.6 | 318.6 | 297.3 | |||||||||||||||||||
Networks & LatAm (a) | 83.5 | 85.6 | 269.4 | 260.8 | |||||||||||||||||||
The Bahamas | 48.4 | 47.8 | 144.5 | 140.5 | |||||||||||||||||||
Trinidad and Tobago | 39.5 | 38.7 | 119.7 | 118.3 | |||||||||||||||||||
Barbados | 37.3 | 35.6 | 110.6 | 104.5 | |||||||||||||||||||
Curacao | 34.2 | 34.6 | 99.9 | 104.2 | |||||||||||||||||||
Other (b) | 106.2 | 105.4 | 320.4 | 315.6 | |||||||||||||||||||
Total | $ | 1,222.0 | $ | 1,196.3 | $ | 3,654.4 | $ | 3,534.2 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Operating income (loss) | $ | 152.9 | $ | 136.0 | $ | (15.4) | $ | 485.0 | |||||||||||||||
Share-based compensation expense | 20.8 | 33.1 | 82.6 | 88.9 | |||||||||||||||||||
Depreciation and amortization | 234.3 | 252.0 | 661.7 | 736.3 | |||||||||||||||||||
Impairment, restructuring and other operating items, net | 7.0 | 22.1 | 583.4 | 41.3 | |||||||||||||||||||
Consolidated Adjusted OIBDA | $ | 415.0 | $ | 443.2 | $ | 1,312.3 | $ | 1,351.5 |
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted OIBDA for the three months ending: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2021 | $ | 119.6 | $ | 47.9 | $ | 62.0 | $ | 139.3 | $ | 24.0 | $ | 65.1 | $ | (14.7) | $ | — | $ | 443.2 | |||||||||||||||||||||||||||||||||||
Organic changes related to: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | 11.5 | 3.8 | (1.3) | (3.8) | 12.2 | (37.5) | — | 1.4 | (13.7) | ||||||||||||||||||||||||||||||||||||||||||||
Programming and other direct costs | 2.8 | (2.0) | (2.3) | (3.1) | (0.7) | 9.6 | — | (0.6) | 3.7 | ||||||||||||||||||||||||||||||||||||||||||||
Other operating costs and expenses | (1.4) | (4.4) | 1.0 | (12.4) | (6.6) | 0.1 | (4.1) | (0.8) | (28.6) | ||||||||||||||||||||||||||||||||||||||||||||
Non-organic increases (decreases): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
FX | 0.2 | — | (0.5) | — | (1.4) | (6.1) | — | — | (7.8) | ||||||||||||||||||||||||||||||||||||||||||||
Acquisitions | — | 1.4 | — | 11.5 | 5.3 | — | — | — | 18.2 | ||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | $ | 132.7 | $ | 46.7 | $ | 58.9 | $ | 131.5 | $ | 32.8 | $ | 31.2 | $ | (18.8) | $ | — | $ | 415.0 |
C&W Caribbean | C&W Panama | C&W Networks & LatAm | Liberty Puerto Rico | Liberty Costa Rica | VTR | Corporate | Intersegment eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted OIBDA for the nine months ending: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2021 | $ | 357.9 | $ | 137.5 | $ | 193.1 | $ | 445.6 | $ | 50.8 | $ | 204.3 | $ | (37.7) | $ | — | $ | 1,351.5 | |||||||||||||||||||||||||||||||||||
Organic changes related to: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | 44.7 | 12.0 | 12.0 | (1.4) | 14.1 | (89.7) | 0.3 | (0.3) | (8.3) | ||||||||||||||||||||||||||||||||||||||||||||
Programming and other direct costs | (8.0) | (8.7) | (5.1) | (14.9) | (0.7) | 15.0 | — | 6.1 | (16.3) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating costs and expenses | 5.3 | (10.6) | (2.1) | (23.5) | (9.5) | 4.4 | (8.0) | (5.8) | (49.8) | ||||||||||||||||||||||||||||||||||||||||||||
Non-organic increases (decreases): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
FX | (2.8) | — | (1.3) | — | (3.1) | (18.4) | — | — | (25.6) | ||||||||||||||||||||||||||||||||||||||||||||
Acquisitions | — | 1.4 | — | 12.4 | 47.0 | — | — | — | 60.8 | ||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | $ | 397.1 | $ | 131.6 | $ | 196.6 | $ | 418.2 | $ | 98.6 | $ | 115.6 | $ | (45.4) | $ | — | $ | 1,312.3 | |||||||||||||||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
% | |||||||||||||||||||||||
C&W Caribbean | 37.0 | 34.4 | 37.1 | 34.6 | |||||||||||||||||||
C&W Panama | 27.1 | 35.8 | 29.8 | 34.9 | |||||||||||||||||||
C&W Networks & LatAm | 57.3 | 58.2 | 60.2 | 60.3 | |||||||||||||||||||
Liberty Puerto Rico | 35.8 | 39.0 | 38.1 | 41.3 | |||||||||||||||||||
Liberty Costa Rica | 30.0 | 30.8 | 30.4 | 33.8 | |||||||||||||||||||
VTR | 24.0 | 33.7 | 25.7 | 33.3 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
C&W Caribbean | $ | 359.1 | $ | 347.4 | $ | 11.7 | $ | 0.2 | $ | — | $ | 11.5 | |||||||||||||||||||||||
C&W Panama | 172.5 | 133.9 | 38.6 | — | 34.8 | 3.8 | |||||||||||||||||||||||||||||
C&W Networks & LatAm | 102.8 | 106.5 | (3.7) | (2.4) | — | (1.3) | |||||||||||||||||||||||||||||
Liberty Puerto Rico | 366.9 | 357.3 | 9.6 | — | 13.4 | (3.8) | |||||||||||||||||||||||||||||
Liberty Costa Rica | 109.2 | 77.8 | 31.4 | (4.3) | 23.5 | 12.2 | |||||||||||||||||||||||||||||
VTR | 129.8 | 193.1 | (63.3) | (25.8) | — | (37.5) | |||||||||||||||||||||||||||||
Corporate | 5.4 | 5.4 | — | — | — | — | |||||||||||||||||||||||||||||
Intersegment eliminations | (23.7) | (25.1) | 1.4 | — | — | 1.4 | |||||||||||||||||||||||||||||
Total | $ | 1,222.0 | $ | 1,196.3 | $ | 25.7 | $ | (32.3) | $ | 71.7 | $ | (13.7) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
C&W Caribbean | $ | 1,069.5 | $ | 1,033.0 | $ | 36.5 | $ | (8.2) | $ | — | $ | 44.7 | |||||||||||||||||||||||
C&W Panama | 441.3 | 394.5 | 46.8 | — | 34.8 | 12.0 | |||||||||||||||||||||||||||||
C&W Networks & LatAm | 326.8 | 320.0 | 6.8 | (5.2) | — | 12.0 | |||||||||||||||||||||||||||||
Liberty Puerto Rico | 1,096.4 | 1,078.5 | 17.9 | — | 19.3 | (1.4) | |||||||||||||||||||||||||||||
Liberty Costa Rica | 324.6 | 150.3 | 174.3 | (9.4) | 169.6 | 14.1 | |||||||||||||||||||||||||||||
VTR | 450.6 | 612.7 | (162.1) | (72.4) | — | (89.7) | |||||||||||||||||||||||||||||
Corporate | 16.5 | 16.2 | 0.3 | — | — | 0.3 | |||||||||||||||||||||||||||||
Intersegment eliminations | (71.3) | (71.0) | (0.3) | — | — | (0.3) | |||||||||||||||||||||||||||||
Total | $ | 3,654.4 | $ | 3,534.2 | $ | 120.2 | $ | (95.2) | $ | 223.7 | $ | (8.3) |
Three months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 122.2 | $ | 118.1 | $ | 4.1 | 3 | ||||||||||||||||
Non-subscription revenue | 7.6 | 8.5 | (0.9) | (11) | |||||||||||||||||||
Total residential fixed revenue | 129.8 | 126.6 | 3.2 | 3 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 78.8 | 76.1 | 2.7 | 4 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 17.3 | 14.9 | 2.4 | 16 | |||||||||||||||||||
Total residential mobile revenue | 96.1 | 91.0 | 5.1 | 6 | |||||||||||||||||||
Total residential revenue | 225.9 | 217.6 | 8.3 | 4 | |||||||||||||||||||
B2B revenue | 133.2 | 129.8 | 3.4 | 3 | |||||||||||||||||||
Total | $ | 359.1 | $ | 347.4 | $ | 11.7 | 3 |
Nine months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 363.5 | $ | 353.7 | $ | 9.8 | 3 | ||||||||||||||||
Non-subscription revenue | 25.2 | 25.9 | (0.7) | (3) | |||||||||||||||||||
Total residential fixed revenue | 388.7 | 379.6 | 9.1 | 2 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 232.9 | 222.9 | 10.0 | 4 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 48.1 | 45.0 | 3.1 | 7 | |||||||||||||||||||
Total residential mobile revenue | 281.0 | 267.9 | 13.1 | 5 | |||||||||||||||||||
Total residential revenue | 669.7 | 647.5 | 22.2 | 3 | |||||||||||||||||||
B2B revenue | 399.8 | 385.5 | 14.3 | 4 | |||||||||||||||||||
Total | $ | 1,069.5 | $ | 1,033.0 | $ | 36.5 | 4 |
Three-month comparison | Nine-month comparison | ||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in: | |||||||||||
Average number of RGUs (a) | $ | 2.9 | $ | 15.1 | |||||||
ARPU (b) | 1.1 | (2.8) | |||||||||
Decrease in residential fixed non-subscription revenue | (0.9) | (0.6) | |||||||||
Total increase in residential fixed revenue | 3.1 | 11.7 | |||||||||
Increase in residential mobile service revenue (c) | 2.7 | 11.9 | |||||||||
Increase in residential mobile interconnect, inbound roaming, equipment sales and other revenue (d) | 2.2 | 3.2 | |||||||||
Increase in B2B revenue (e) | 3.5 | 17.9 | |||||||||
Total organic increase | 11.5 | 44.7 | |||||||||
Impact of FX | 0.2 | (8.2) | |||||||||
Total | $ | 11.7 | $ | 36.5 |
Three months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 27.3 | $ | 22.3 | $ | 5.0 | 22 | ||||||||||||||||
Non-subscription revenue | 1.7 | 2.3 | (0.6) | (26) | |||||||||||||||||||
Total residential fixed revenue | 29.0 | 24.6 | 4.4 | 18 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 65.8 | 43.6 | 22.2 | 51 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 14.4 | 11.6 | 2.8 | 24 | |||||||||||||||||||
Total residential mobile revenue | 80.2 | 55.2 | 25.0 | 45 | |||||||||||||||||||
Total residential revenue | 109.2 | 79.8 | 29.4 | 37 | |||||||||||||||||||
B2B revenue | 63.3 | 54.1 | 9.2 | 17 | |||||||||||||||||||
Total | $ | 172.5 | $ | 133.9 | $ | 38.6 | 29 |
Nine months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 75.1 | $ | 64.7 | $ | 10.4 | 16 | ||||||||||||||||
Non-subscription revenue | 5.7 | 7.2 | (1.5) | (21) | |||||||||||||||||||
Total residential fixed revenue | 80.8 | 71.9 | 8.9 | 12 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 152.7 | 132.8 | 19.9 | 15 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 35.9 | 33.2 | 2.7 | 8 | |||||||||||||||||||
Total residential mobile revenue | 188.6 | 166.0 | 22.6 | 14 | |||||||||||||||||||
Total residential revenue | 269.4 | 237.9 | 31.5 | 13 | |||||||||||||||||||
B2B revenue | 171.9 | 156.6 | 15.3 | 10 | |||||||||||||||||||
Total | $ | 441.3 | $ | 394.5 | $ | 46.8 | 12 |
Three-month comparison | Nine-month comparison | ||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in: | |||||||||||
Average number of RGUs (a) | $ | 3.5 | $ | 10.3 | |||||||
ARPU (b) | (0.7) | (2.1) | |||||||||
Decrease in residential fixed non-subscription revenue | (0.7) | (1.6) | |||||||||
Total increase in residential fixed revenue | 2.1 | 6.6 | |||||||||
Increase (decrease) in residential mobile service revenue (c) | 0.5 | (1.8) | |||||||||
Decrease in residential mobile interconnect, inbound roaming, equipment sales and other revenue | (2.3) | (2.4) | |||||||||
Increase in B2B revenue (d) | 3.5 | 9.6 | |||||||||
Total organic increase | 3.8 | 12.0 | |||||||||
Impact of an acquisition | 34.8 | 34.8 | |||||||||
Total | $ | 38.6 | $ | 46.8 |
Three months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
B2B revenue: | |||||||||||||||||||||||
Service revenue | $ | 27.9 | $ | 27.0 | $ | 0.9 | 3 | ||||||||||||||||
Subsea network revenue | 74.9 | 79.5 | (4.6) | (6) | |||||||||||||||||||
Total | $ | 102.8 | $ | 106.5 | $ | (3.7) | (3) |
Nine months ended September 30, | Increase | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
B2B revenue: | |||||||||||||||||||||||
Service revenue | $ | 84.8 | $ | 80.6 | $ | 4.2 | 5 | ||||||||||||||||
Subsea network revenue | 242.0 | 239.4 | 2.6 | 1 | |||||||||||||||||||
Total | $ | 326.8 | $ | 320.0 | $ | 6.8 | 2 |
Three-month comparison | Nine-month comparison | ||||||||||
Increase in B2B service revenue (a) | $ | 2.3 | $ | 7.0 | |||||||
Increase (decrease) in B2B subsea network revenue (b) (c) | (3.6) | 5.0 | |||||||||
Total organic increase (decrease) | (1.3) | 12.0 | |||||||||
Impact of FX | (2.4) | (5.2) | |||||||||
Total | $ | (3.7) | $ | 6.8 |
Three months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 111.7 | $ | 110.6 | $ | 1.1 | 1 | ||||||||||||||||
Non-subscription revenue | 5.0 | 5.0 | — | — | |||||||||||||||||||
Total residential fixed revenue | 116.7 | 115.6 | 1.1 | 1 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 112.2 | 122.0 | (9.8) | (8) | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 64.1 | 55.3 | 8.8 | 16 | |||||||||||||||||||
Total residential mobile revenue | 176.3 | 177.3 | (1.0) | (1) | |||||||||||||||||||
Total residential revenue | 293.0 | 292.9 | 0.1 | — | |||||||||||||||||||
B2B revenue | 53.0 | 54.2 | (1.2) | (2) | |||||||||||||||||||
Other revenue | 20.9 | 10.2 | 10.7 | 105 | |||||||||||||||||||
Total | $ | 366.9 | $ | 357.3 | $ | 9.6 | 3 |
Nine months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 343.0 | $ | 327.1 | $ | 15.9 | 5 | ||||||||||||||||
Non-subscription revenue | 16.0 | 14.1 | 1.9 | 13 | |||||||||||||||||||
Total residential fixed revenue | 359.0 | 341.2 | 17.8 | 5 | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 343.5 | 359.8 | (16.3) | (5) | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 188.2 | 188.8 | (0.6) | — | |||||||||||||||||||
Total residential mobile revenue | 531.7 | 548.6 | (16.9) | (3) | |||||||||||||||||||
Total residential revenue | 890.7 | 889.8 | 0.9 | — | |||||||||||||||||||
B2B revenue | 164.3 | 161.5 | 2.8 | 2 | |||||||||||||||||||
Other revenue | 41.4 | 27.2 | 14.2 | 52 | |||||||||||||||||||
Total | $ | 1,096.4 | $ | 1,078.5 | $ | 17.9 | 2 |
Three-month comparison | Nine-month comparison | ||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in: | |||||||||||
Average number of RGUs (a) | $ | 5.1 | $ | 18.6 | |||||||
ARPU (b) | (6.3) | (10.0) | |||||||||
Increase (decrease) in residential fixed non-subscription revenue | (0.5) | 0.5 | |||||||||
Total increase (decrease) in residential fixed revenue | (1.7) | 9.1 | |||||||||
Decrease in residential mobile service revenue (c) | (9.8) | (16.3) | |||||||||
Increase (decrease) in residential mobile interconnect, inbound roaming, equipment sales and other revenue (d) | 8.8 | (0.6) | |||||||||
Increase (decrease) in B2B revenue | (1.2) | 2.8 | |||||||||
Increase in other revenue | 0.1 | 3.6 | |||||||||
Total organic decrease | (3.8) | (1.4) | |||||||||
Impact of an acquisition (e) | 13.4 | 19.3 | |||||||||
Total | $ | 9.6 | $ | 17.9 |
Three months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 33.8 | $ | 34.9 | $ | (1.1) | (3) | ||||||||||||||||
Non-subscription revenue | 1.0 | 1.5 | (0.5) | (33) | |||||||||||||||||||
Total residential fixed revenue | 34.8 | 36.4 | (1.6) | (4) | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 48.0 | 28.5 | 19.5 | 68 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 16.4 | 7.0 | 9.4 | 134 | |||||||||||||||||||
Total residential mobile revenue | 64.4 | 35.5 | 28.9 | 81 | |||||||||||||||||||
Total residential revenue | 99.2 | 71.9 | 27.3 | 38 | |||||||||||||||||||
B2B revenue | 10.0 | 5.9 | 4.1 | 69 | |||||||||||||||||||
Total | $ | 109.2 | $ | 77.8 | $ | 31.4 | 40 |
Nine months ended September 30, | Increase (decrease) | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 101.9 | $ | 104.1 | $ | (2.2) | (2) | ||||||||||||||||
Non-subscription revenue | 2.6 | 4.8 | (2.2) | (46) | |||||||||||||||||||
Total residential fixed revenue | 104.5 | 108.9 | (4.4) | (4) | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 142.8 | 28.5 | 114.3 | 401 | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 48.5 | 7.0 | 41.5 | 593 | |||||||||||||||||||
Total residential mobile revenue | 191.3 | 35.5 | 155.8 | 439 | |||||||||||||||||||
Total residential revenue | 295.8 | 144.4 | 151.4 | 105 | |||||||||||||||||||
B2B revenue | 28.8 | 5.9 | 22.9 | 388 | |||||||||||||||||||
Total | $ | 324.6 | $ | 150.3 | $ | 174.3 | 116 |
Three-month comparison | Nine-month comparison | ||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in: | |||||||||||
Average number of RGUs (a) | $ | 4.2 | $ | 11.5 | |||||||
ARPU (b) | (3.1) | (6.8) | |||||||||
Decrease in residential fixed non-subscription revenue (c) | (0.6) | (2.3) | |||||||||
Total increase in residential fixed revenue | 0.5 | 2.4 | |||||||||
Increase in residential mobile service revenue (d) | 5.4 | 5.4 | |||||||||
Increase in residential mobile interconnect, inbound roaming, equipment sales and other revenue (e) | 4.6 | 4.6 | |||||||||
Increase in B2B revenue | 1.7 | 1.7 | |||||||||
Total organic increase | 12.2 | 14.1 | |||||||||
Impact of an acquisition | 23.5 | 169.6 | |||||||||
Impact of FX | (4.3) | (9.4) | |||||||||
Total | $ | 31.4 | $ | 174.3 |
Three months ended September 30, | Decrease | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 112.7 | $ | 167.8 | $ | (55.1) | (33) | ||||||||||||||||
Non-subscription revenue | 2.4 | 3.8 | (1.4) | (37) | |||||||||||||||||||
Total residential fixed revenue | 115.1 | 171.6 | (56.5) | (33) | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 7.8 | 11.5 | (3.7) | (32) | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 0.8 | 1.7 | (0.9) | (53) | |||||||||||||||||||
Total residential mobile revenue | 8.6 | 13.2 | (4.6) | (35) | |||||||||||||||||||
Total residential revenue | 123.7 | 184.8 | (61.1) | (33) | |||||||||||||||||||
B2B revenue | 6.1 | 8.3 | (2.2) | (27) | |||||||||||||||||||
Total | $ | 129.8 | $ | 193.1 | $ | (63.3) | (33) |
Nine months ended September 30, | Decrease | ||||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
in millions, except percentages | |||||||||||||||||||||||
Residential revenue: | |||||||||||||||||||||||
Residential fixed revenue: | |||||||||||||||||||||||
Subscription revenue | $ | 392.3 | $ | 532.9 | $ | (140.6) | (26) | ||||||||||||||||
Non-subscription revenue | 8.9 | 11.2 | (2.3) | (21) | |||||||||||||||||||
Total residential fixed revenue | 401.2 | 544.1 | (142.9) | (26) | |||||||||||||||||||
Residential mobile revenue: | |||||||||||||||||||||||
Service revenue | 25.8 | 37.7 | (11.9) | (32) | |||||||||||||||||||
Interconnect, inbound roaming, equipment sales and other | 2.9 | 5.8 | (2.9) | (50) | |||||||||||||||||||
Total residential mobile revenue | 28.7 | 43.5 | (14.8) | (34) | |||||||||||||||||||
Total residential revenue | 429.9 | 587.6 | (157.7) | (27) | |||||||||||||||||||
B2B revenue | 20.7 | 25.1 | (4.4) | (18) | |||||||||||||||||||
Total | $ | 450.6 | $ | 612.7 | $ | (162.1) | (26) |
Three-month comparison | Nine-month comparison | ||||||||||
Decrease in residential fixed subscription revenue due to change in: | |||||||||||
Average number of RGUs (a) | $ | (10.1) | $ | (22.2) | |||||||
ARPU (b) | (22.7) | (55.5) | |||||||||
Decrease in residential fixed non-subscription revenue | (0.9) | (0.9) | |||||||||
Total decrease in residential fixed revenue | (33.7) | (78.6) | |||||||||
Decrease in residential mobile service revenue (c) | (2.3) | (7.8) | |||||||||
Decrease in residential mobile interconnect, inbound roaming, equipment sales and other revenue | (0.8) | (2.5) | |||||||||
Decrease in B2B revenue | (0.7) | (0.8) | |||||||||
Total organic decrease | (37.5) | (89.7) | |||||||||
Impact of FX | (25.8) | (72.4) | |||||||||
Total | $ | (63.3) | $ | (162.1) |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Programming and copyright | $ | 91.6 | $ | 108.5 | $ | (16.9) | $ | (6.7) | $ | 0.5 | $ | (10.7) | |||||||||||||||||||||||
Interconnect | 88.6 | 92.0 | (3.4) | (1.7) | 6.8 | (8.5) | |||||||||||||||||||||||||||||
Equipment and other | 118.9 | 96.7 | 22.2 | (0.9) | 7.6 | 15.5 | |||||||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 299.1 | $ | 297.2 | $ | 1.9 | $ | (9.3) | $ | 14.9 | $ | (3.7) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Programming and copyright | $ | 302.1 | $ | 334.7 | $ | (32.6) | $ | (20.4) | $ | 0.5 | $ | (12.7) | |||||||||||||||||||||||
Interconnect | 262.7 | 252.7 | 10.0 | (5.9) | 23.2 | (7.3) | |||||||||||||||||||||||||||||
Equipment and other | 338.5 | 277.4 | 61.1 | (1.8) | 26.6 | 36.3 | |||||||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 903.3 | $ | 864.8 | $ | 38.5 | $ | (28.1) | $ | 50.3 | $ | 16.3 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 21.0 | $ | 22.4 | $ | (1.4) | $ | — | $ | (1.4) | |||||||||||||||||||
Interconnect | 29.2 | 30.7 | (1.5) | — | (1.5) | ||||||||||||||||||||||||
Equipment and other | 20.1 | 20.0 | 0.1 | — | 0.1 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 70.3 | $ | 73.1 | $ | (2.8) | $ | — | $ | (2.8) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 66.9 | $ | 69.3 | $ | (2.4) | $ | (0.5) | $ | (1.9) | |||||||||||||||||||
Interconnect | 87.4 | 89.4 | (2.0) | (1.7) | (0.3) | ||||||||||||||||||||||||
Equipment and other | 60.6 | 50.8 | 9.8 | (0.4) | 10.2 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 214.9 | $ | 209.5 | $ | 5.4 | $ | (2.6) | $ | 8.0 |
Three months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 4.9 | $ | 3.7 | $ | 1.2 | $ | 0.5 | $ | 0.7 | |||||||||||||||||||
Interconnect | 16.5 | 14.6 | 1.9 | 3.8 | (1.9) | ||||||||||||||||||||||||
Equipment and other | 30.9 | 23.1 | 7.8 | 4.6 | 3.2 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 52.3 | $ | 41.4 | $ | 10.9 | $ | 8.9 | $ | 2.0 |
Nine months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 13.2 | $ | 11.3 | $ | 1.9 | $ | 0.5 | $ | 1.4 | |||||||||||||||||||
Interconnect | 46.9 | 45.3 | 1.6 | 3.8 | (2.2) | ||||||||||||||||||||||||
Equipment and other | 77.2 | 63.1 | 14.1 | 4.6 | 9.5 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 137.3 | $ | 119.7 | $ | 17.6 | $ | 8.9 | $ | 8.7 |
Three months ended September 30, | Increase | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Interconnect | $ | 12.0 | $ | 11.6 | $ | 0.4 | $ | (0.2) | $ | 0.6 | |||||||||||||||||||
Equipment and other | 3.9 | 2.6 | 1.3 | (0.4) | 1.7 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 15.9 | $ | 14.2 | $ | 1.7 | $ | (0.6) | $ | 2.3 |
Nine months ended September 30, | Increase | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Interconnect | $ | 34.9 | $ | 33.9 | $ | 1.0 | $ | (0.4) | $ | 1.4 | |||||||||||||||||||
Equipment and other | 10.3 | 7.2 | 3.1 | (0.6) | 3.7 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 45.2 | $ | 41.1 | $ | 4.1 | $ | (1.0) | $ | 5.1 |
Three months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase (decrease) | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 27.9 | $ | 27.2 | $ | 0.7 | $ | — | $ | 0.7 | |||||||||||||||||||
Interconnect | 20.0 | 26.6 | (6.6) | 0.7 | (7.3) | ||||||||||||||||||||||||
Equipment and other | 57.5 | 47.6 | 9.9 | 0.2 | 9.7 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 105.4 | $ | 101.4 | $ | 4.0 | $ | 0.9 | $ | 3.1 |
Nine months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase (decrease) | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 83.8 | $ | 82.2 | $ | 1.6 | $ | — | $ | 1.6 | |||||||||||||||||||
Interconnect | 61.3 | 68.0 | (6.7) | 2.0 | (8.7) | ||||||||||||||||||||||||
Equipment and other | 170.7 | 148.2 | 22.5 | 0.5 | 22.0 | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 315.8 | $ | 298.4 | $ | 17.4 | $ | 2.5 | $ | 14.9 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
An acquisition | |||||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Programming and copyright | $ | 7.8 | $ | 9.1 | $ | (1.3) | $ | (0.5) | $ | — | $ | (0.8) | |||||||||||||||||||||||
Interconnect | 7.9 | 5.2 | 2.7 | (0.2) | 2.3 | 0.6 | |||||||||||||||||||||||||||||
Equipment and other | 9.7 | 6.2 | 3.5 | (0.2) | 2.8 | 0.9 | |||||||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 25.4 | $ | 20.5 | $ | 4.9 | $ | (0.9) | $ | 5.1 | $ | 0.7 |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
An acquisition | |||||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Programming and copyright | $ | 25.6 | $ | 26.9 | $ | (1.3) | $ | (1.8) | $ | — | $ | 0.5 | |||||||||||||||||||||||
Interconnect | 24.2 | 6.5 | 17.7 | (0.3) | 17.4 | 0.6 | |||||||||||||||||||||||||||||
Equipment and other | 28.6 | 7.7 | 20.9 | (0.2) | 21.5 | (0.4) | |||||||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 78.4 | $ | 41.1 | $ | 37.3 | $ | (2.3) | $ | 38.9 | $ | 0.7 |
Three months ended September 30, | Decrease | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 30.9 | $ | 46.1 | $ | (15.2) | $ | (6.2) | $ | (9.0) | |||||||||||||||||||
Interconnect | 6.8 | 7.4 | (0.6) | (1.3) | 0.7 | ||||||||||||||||||||||||
Equipment and other | 0.9 | 2.5 | (1.6) | (0.3) | (1.3) | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 38.6 | $ | 56.0 | $ | (17.4) | $ | (7.8) | $ | (9.6) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Programming and copyright | $ | 113.5 | $ | 145.0 | $ | (31.5) | $ | (18.1) | $ | (13.4) | |||||||||||||||||||
Interconnect | 21.9 | 21.8 | 0.1 | (3.5) | 3.6 | ||||||||||||||||||||||||
Equipment and other | 3.2 | 9.0 | (5.8) | (0.6) | (5.2) | ||||||||||||||||||||||||
Total programming and other direct costs of services | $ | 138.6 | $ | 175.8 | $ | (37.2) | $-37.2 | $ | (22.2) | $ | (15.0) |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Personnel and contract labor | $ | 155.3 | $ | 142.9 | $ | 12.4 | $ | (3.6) | $ | 4.4 | $ | 11.6 | |||||||||||||||||||||||
Network-related | 88.6 | 86.0 | 2.6 | (4.4) | 6.0 | 1.0 | |||||||||||||||||||||||||||||
Service-related | 52.8 | 47.4 | 5.4 | (1.9) | 3.2 | 4.1 | |||||||||||||||||||||||||||||
Commercial | 58.9 | 57.4 | 1.5 | (3.0) | 8.5 | (4.0) | |||||||||||||||||||||||||||||
Facility, provision, franchise and other | 152.3 | 122.2 | 30.1 | (2.3) | 16.5 | 15.9 | |||||||||||||||||||||||||||||
Share-based compensation expense | 20.8 | 33.1 | (12.3) | — | — | (12.3) | |||||||||||||||||||||||||||||
Total other operating costs and expenses | $ | 528.7 | $ | 489.0 | $ | 39.7 | $ | (15.2) | $ | 38.6 | $ | 16.3 |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Acquisitions | Organic | |||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Personnel and contract labor | $ | 453.6 | $ | 425.1 | $ | 28.5 | $ | (9.9) | $ | 12.2 | $ | 26.2 | |||||||||||||||||||||||
Network-related | 250.1 | 247.1 | 3.0 | (11.5) | 16.5 | (2.0) | |||||||||||||||||||||||||||||
Service-related | 158.6 | 140.2 | 18.4 | (4.7) | 12.0 | 11.1 | |||||||||||||||||||||||||||||
Commercial | 182.5 | 163.5 | 19.0 | (9.4) | 31.2 | (2.8) | |||||||||||||||||||||||||||||
Facility, provision, franchise and other | 394.0 | 342.0 | 52.0 | (6.0) | 40.7 | 17.3 | |||||||||||||||||||||||||||||
Share-based compensation expense | 82.6 | 88.9 | (6.3) | (1.2) | 0.8 | (5.9) | |||||||||||||||||||||||||||||
Total other operating costs and expenses | $ | 1,521.4 | $ | 1,406.8 | $ | 114.6 | $ | (42.7) | $ | 113.4 | $ | 43.9 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 51.3 | $ | 50.9 | $ | 0.4 | $ | (0.1) | $ | 0.5 | |||||||||||||||||||
Network-related | 36.4 | 38.8 | (2.4) | — | (2.4) | ||||||||||||||||||||||||
Service-related | 18.1 | 15.6 | 2.5 | — | 2.5 | ||||||||||||||||||||||||
Commercial | 12.1 | 12.3 | (0.2) | — | (0.2) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 38.2 | 37.1 | 1.1 | 0.1 | 1.0 | ||||||||||||||||||||||||
Share-based compensation expense | 4.3 | 9.7 | (5.4) | 0.1 | (5.5) | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 160.4 | $ | 164.4 | $ | (4.0) | $ | 0.1 | $ | (4.1) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 154.9 | $ | 154.1 | $ | 0.8 | $ | (0.8) | $ | 1.6 | |||||||||||||||||||
Network-related | 108.0 | 119.2 | (11.2) | (1.0) | (10.2) | ||||||||||||||||||||||||
Service-related | 52.1 | 49.0 | 3.1 | (0.2) | 3.3 | ||||||||||||||||||||||||
Commercial | 33.8 | 35.3 | (1.5) | (0.4) | (1.1) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 108.7 | 108.0 | 0.7 | (0.4) | 1.1 | ||||||||||||||||||||||||
Share-based compensation expense | 16.6 | 22.7 | (6.1) | — | (6.1) | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 474.1 | $ | 488.3 | $ | (14.2) | $ | (2.8) | $ | (11.4) |
Three months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase (decrease) | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 20.6 | $ | 16.8 | $ | 3.8 | $ | 3.0 | $ | 0.8 | |||||||||||||||||||
Network-related | 14.4 | 9.6 | 4.8 | 4.5 | 0.3 | ||||||||||||||||||||||||
Service-related | 3.5 | 3.7 | (0.2) | 0.7 | (0.9) | ||||||||||||||||||||||||
Commercial | 9.6 | 4.7 | 4.9 | 4.9 | — | ||||||||||||||||||||||||
Facility, provision, franchise and other | 25.4 | 9.8 | 15.6 | 11.4 | 4.2 | ||||||||||||||||||||||||
Share-based compensation expense | 1.0 | 1.0 | — | — | — | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 74.5 | $ | 45.6 | $ | 28.9 | $ | 24.5 | $ | 4.4 |
Nine months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 56.9 | $ | 50.9 | $ | 6.0 | $ | 3.0 | $ | 3.0 | |||||||||||||||||||
Network-related | 34.6 | 29.6 | 5.0 | 4.5 | 0.5 | ||||||||||||||||||||||||
Service-related | 11.7 | 11.4 | 0.3 | 0.7 | (0.4) | ||||||||||||||||||||||||
Commercial | 20.4 | 14.8 | 5.6 | 4.9 | 0.7 | ||||||||||||||||||||||||
Facility, provision, franchise and other | 48.8 | 30.6 | 18.2 | 11.4 | 6.8 | ||||||||||||||||||||||||
Share-based compensation expense | 4.4 | 2.6 | 1.8 | — | 1.8 | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 176.8 | $ | 139.9 | $ | 36.9 | $ | 24.5 | $ | 12.4 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 10.9 | $ | 10.0 | $ | 0.9 | $ | (0.7) | $ | 1.6 | |||||||||||||||||||
Network-related | 10.2 | 14.0 | (3.8) | (0.2) | (3.6) | ||||||||||||||||||||||||
Service-related | 1.1 | 0.8 | 0.3 | — | 0.3 | ||||||||||||||||||||||||
Commercial | 0.4 | 0.3 | 0.1 | — | 0.1 | ||||||||||||||||||||||||
Facility, provision, franchise and other | 5.4 | 5.2 | 0.2 | (0.4) | 0.6 | ||||||||||||||||||||||||
Share-based compensation expense | 1.0 | 1.1 | (0.1) | — | (0.1) | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 29.0 | $ | 31.4 | $ | (2.4) | $ | (1.3) | $ | (1.1) |
Nine months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 32.9 | $ | 33.2 | $ | (0.3) | $ | (1.5) | $ | 1.2 | |||||||||||||||||||
Network-related | 32.3 | 35.7 | (3.4) | (0.6) | (2.8) | ||||||||||||||||||||||||
Service-related | 3.2 | 2.8 | 0.4 | — | 0.4 | ||||||||||||||||||||||||
Commercial | 1.0 | 0.9 | 0.1 | — | 0.1 | ||||||||||||||||||||||||
Facility, provision, franchise and other | 15.6 | 13.2 | 2.4 | (0.8) | 3.2 | ||||||||||||||||||||||||
Share-based compensation expense | 3.7 | 3.2 | 0.5 | — | 0.5 | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 88.7 | $ | 89.0 | $ | (0.3) | $ | (2.9) | $ | 2.6 |
Three months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase (decrease) | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 41.2 | $ | 36.8 | $ | 4.4 | $ | 0.4 | $ | 4.0 | |||||||||||||||||||
Network-related | 16.9 | 13.6 | 3.3 | (0.1) | 3.4 | ||||||||||||||||||||||||
Service-related | 9.2 | 10.3 | (1.1) | 0.2 | (1.3) | ||||||||||||||||||||||||
Commercial | 11.0 | 11.8 | (0.8) | — | (0.8) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 51.7 | 44.1 | 7.6 | 0.5 | 7.1 | ||||||||||||||||||||||||
Share-based compensation expense | 1.2 | 1.7 | (0.5) | — | (0.5) | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 131.2 | $ | 118.3 | $ | 12.9 | $ | 1.0 | $ | 11.9 |
Nine months ended September 30, | Increase (decrease) from: | ||||||||||||||||||||||||||||
Increase (decrease) | An acquisition | Organic | |||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 120.1 | $ | 104.4 | $ | 15.7 | $ | 1.4 | $ | 14.3 | |||||||||||||||||||
Network-related | 38.5 | 37.5 | 1.0 | 0.1 | 0.9 | ||||||||||||||||||||||||
Service-related | 34.5 | 30.1 | 4.4 | 1.0 | 3.4 | ||||||||||||||||||||||||
Commercial | 35.3 | 35.4 | (0.1) | — | (0.1) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 134.0 | 127.1 | 6.9 | 1.9 | 5.0 | ||||||||||||||||||||||||
Share-based compensation expense | 6.0 | 5.8 | 0.2 | — | 0.2 | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 368.4 | $ | 340.3 | $ | 28.1 | $ | 4.4 | $ | 23.7 |
Three months ended September 30, | Increase | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
An acquisition | |||||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Personnel and contract labor | $ | 6.4 | $ | 5.6 | $ | 0.8 | $ | (0.3) | $ | 1.0 | $ | 0.1 | |||||||||||||||||||||||
Network-related | 8.1 | 5.2 | 2.9 | (0.2) | 1.6 | 1.5 | |||||||||||||||||||||||||||||
Service-related | 6.5 | 3.0 | 3.5 | (0.2) | 2.3 | 1.4 | |||||||||||||||||||||||||||||
Commercial | 13.0 | 8.0 | 5.0 | (0.5) | 3.6 | 1.9 | |||||||||||||||||||||||||||||
Facility, provision, franchise and other | 17.0 | 11.5 | 5.5 | (0.8) | 4.6 | 1.7 | |||||||||||||||||||||||||||||
Share-based compensation expense | 0.5 | 0.3 | 0.2 | — | — | 0.2 | |||||||||||||||||||||||||||||
Total other operating costs and expenses | $ | 51.5 | $ | 33.6 | $ | 17.9 | $ | (2.0) | $ | 13.1 | $ | 6.8 |
Nine months ended September 30, | Increase | Increase (decrease) from: | |||||||||||||||||||||||||||||||||
An acquisition | |||||||||||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||
Personnel and contract labor | $ | 20.2 | $ | 12.6 | $ | 7.6 | $ | (0.8) | $ | 7.8 | $ | 0.6 | |||||||||||||||||||||||
Network-related | 24.9 | 11.2 | 13.7 | (0.8) | 11.9 | 2.6 | |||||||||||||||||||||||||||||
Service-related | 17.9 | 4.8 | 13.1 | (0.5) | 10.3 | 3.3 | |||||||||||||||||||||||||||||
Commercial | 39.7 | 11.9 | 27.8 | (0.8) | 26.3 | 2.3 | |||||||||||||||||||||||||||||
Facility, provision, franchise and other | 44.9 | 17.9 | 27.0 | (1.1) | 27.4 | 0.7 | |||||||||||||||||||||||||||||
Share-based compensation expense | 1.9 | 0.7 | 1.2 | — | 0.8 | 0.4 | |||||||||||||||||||||||||||||
Total other operating costs and expenses | $ | 149.5 | $ | 59.1 | $ | 90.4 | $ | (4.0) | $ | 84.5 | $ | 9.9 |
Three months ended September 30, | Increase (decrease) | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 14.6 | $ | 13.9 | $ | 0.7 | $ | (2.8) | $ | 3.5 | |||||||||||||||||||
Network-related | 17.5 | 20.2 | (2.7) | (3.5) | 0.8 | ||||||||||||||||||||||||
Service-related | 7.5 | 8.2 | (0.7) | (1.6) | 0.9 | ||||||||||||||||||||||||
Commercial | 12.7 | 20.3 | (7.6) | (2.7) | (4.9) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 7.7 | 9.4 | (1.7) | (1.3) | (0.4) | ||||||||||||||||||||||||
Share-based compensation expense | 0.2 | 4.2 | (4.0) | (0.1) | (3.9) | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 60.2 | $ | 76.2 | $ | (16.0) | $ | (12.0) | $ | (4.0) |
Nine months ended September 30, | Decrease | Increase (decrease) from: | |||||||||||||||||||||||||||
2022 | 2021 | FX | Organic | ||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||
Personnel and contract labor | $ | 41.8 | $ | 46.8 | $ | (5.0) | $ | (6.8) | $ | 1.8 | |||||||||||||||||||
Network-related | 55.7 | 63.8 | (8.1) | (9.1) | 1.0 | ||||||||||||||||||||||||
Service-related | 24.0 | 28.0 | (4.0) | (4.0) | — | ||||||||||||||||||||||||
Commercial | 52.2 | 65.2 | (13.0) | (8.2) | (4.8) | ||||||||||||||||||||||||
Facility, provision, franchise and other | 22.7 | 28.8 | (6.1) | (3.7) | (2.4) | ||||||||||||||||||||||||
Share-based compensation expense | 7.6 | 8.1 | (0.5) | (1.2) | 0.7 | ||||||||||||||||||||||||
Total other operating costs and expenses | $ | 204.0 | $ | 240.7 | $ | (36.7) | $ | (33.0) | $ | (3.7) |
Three months ended September 30, | Organic increase (decrease) | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
in millions | |||||||||||||||||
Personnel and contract labor | $ | 10.2 | $ | 9.2 | $ | 1.0 | |||||||||||
Service-related | 6.9 | 5.7 | 1.2 | ||||||||||||||
Facility, provision, franchise and other | 7.3 | 5.4 | 1.9 | ||||||||||||||
Share-based compensation expense | 12.6 | 15.1 | (2.5) | ||||||||||||||
Total other operating costs and expenses | $ | 37.0 | $ | 35.4 | $ | 1.6 |
Nine months ended September 30, | Organic increase (decrease) | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
in millions | |||||||||||||||||
Personnel and contract labor | $ | 26.7 | $ | 23.4 | $ | 3.3 | |||||||||||
Service-related | 15.2 | 14.0 | 1.2 | ||||||||||||||
Facility, provision, franchise and other | 20.2 | 16.7 | 3.5 | ||||||||||||||
Share-based compensation expense | 42.4 | 45.8 | (3.4) | ||||||||||||||
Total other operating costs and expenses | $ | 104.5 | $ | 99.9 | $ | 4.6 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Impairment charges (a) | $ | — | $ | 0.1 | $ | 558.5 | $ | 3.0 | |||||||||||||||
Restructuring charges | 4.6 | 9.6 | 10.2 | 24.6 | |||||||||||||||||||
Other operating items, net (b) | 2.4 | 12.4 | 14.7 | 13.7 | |||||||||||||||||||
Total | $ | 7.0 | $ | 22.1 | $ | 583.4 | $ | 41.3 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity | $ | (61.7) | $ | (145.2) | $ | (181.1) | $ | (177.0) | |||||||||||||||
Intercompany payables and receivables denominated in a currency other than the entity’s functional currency | (15.7) | 6.9 | (5.0) | (19.9) | |||||||||||||||||||
Other (a) | 20.9 | 2.1 | (35.8) | (9.1) | |||||||||||||||||||
Total | $ | (56.5) | $ | (136.2) | $ | (221.9) | $ | (206.0) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
in millions | |||||||||||||||||||||||
Operating income (loss) | $ | 152.9 | $ | 136.0 | $ | (15.4) | $ | 485.0 | |||||||||||||||
Net non-operating expenses | $ | (31.0) | $ | (24.3) | $ | (218.6) | $ | (206.3) | |||||||||||||||
Income tax expense | $ | (39.1) | $ | (39.8) | $ | (101.6) | $ | (110.7) | |||||||||||||||
Net earnings (loss) | $ | 82.8 | $ | 71.9 | $ | (335.6) | $ | 168.0 |
Cash and cash equivalents held by: | |||||
Liberty Latin America and unrestricted subsidiaries: | |||||
Liberty Latin America (a) | $ | 17.6 | |||
Unrestricted subsidiaries (b) | 168.3 | ||||
Total Liberty Latin America and unrestricted subsidiaries | 185.9 | ||||
Borrowing groups (c): | |||||
C&W | 458.3 | ||||
Liberty Puerto Rico | 118.2 | ||||
Liberty Costa Rica | 6.8 | ||||
Total borrowing groups | 583.3 | ||||
Total cash and cash equivalents | $ | 769.2 |
Borrowing group | Decrease to borrowing costs | |||||||
C&W | (0.60) | % | ||||||
Liberty Puerto Rico | (0.13) | % | ||||||
Liberty Costa Rica | (0.62) | % | ||||||
Liberty Latin America borrowing groups combined | (0.42) | % |
Nine months ended September 30, | |||||||||||||||||
2022 | 2021 | Change | |||||||||||||||
in millions | |||||||||||||||||
Net cash provided by operating activities | $ | 491.8 | $ | 717.8 | $ | (226.0) | |||||||||||
Net cash used by investing activities | (744.6) | (1,075.3) | 330.7 | ||||||||||||||
Net cash provided by financing activities | 21.9 | 530.6 | (508.7) | ||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (3.5) | (6.7) | 3.2 | ||||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | $ | (234.4) | $ | 166.4 | $ | (400.8) |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
in millions | |||||||||||
Property and equipment additions | $ | 591.1 | $ | 599.0 | |||||||
Assets acquired under capital-related vendor financing arrangements | (114.2) | (65.0) | |||||||||
Changes in current liabilities related to capital expenditures | 20.8 | 10.7 | |||||||||
Capital expenditures | $ | 497.7 | $ | 544.7 |
September 30, 2022 | December 31, 2021 | ||||||||||
Spot rates: | |||||||||||
CLP | 967.43 | 852.00 | |||||||||
JMD | 152.11 | 153.96 | |||||||||
CRC | 628.50 | 642.21 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Average rates: | |||||||||||||||||||||||
CLP | 926.42 | 773.18 | 859.78 | 737.78 | |||||||||||||||||||
JMD | 151.62 | 151.86 | 153.47 | 149.69 | |||||||||||||||||||
CRC | 660.58 | 622.53 | 659.93 | 617.19 |
Payments (receipts) due during: | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Remainder of 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | |||||||||||||||||||||||||||||||||||||||||
in millions | |||||||||||||||||||||||||||||||||||||||||||||||
Projected derivative cash payments (receipts), net (a): | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-related (b) | $ | (4.5) | $ | 2.0 | $ | (20.1) | $ | (19.4) | $ | (19.4) | $ | (19.4) | $ | (17.7) | $ | (98.5) | |||||||||||||||||||||||||||||||
Other (c) | 16.1 | — | — | — | — | — | — | 16.1 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 11.6 | $ | 2.0 | $ | (20.1) | $ | (19.4) | $ | (19.4) | $ | (19.4) | $ | (17.7) | $ | (82.4) |
Period | Total number of shares purchased | Average price paid per share (a) | Total number of shares purchased as part of publicly announced plans or programs | Approximate dollar value of shares that may yet be purchased under the plans or programs | |||||||||||||||||||||||||
July 1, 2022 through July 31, 2022: | |||||||||||||||||||||||||||||
Class A | 138,700 | $ | 7.22 | 138,700 | (b) | ||||||||||||||||||||||||
Class C | 588,100 | $ | 7.23 | 588,100 | |||||||||||||||||||||||||
August 1, 2022 through August 31, 2022: | |||||||||||||||||||||||||||||
Class A | — | $ | — | — | (b) | ||||||||||||||||||||||||
Class C | 2,307,900 | $ | 7.49 | 2,307,900 | |||||||||||||||||||||||||
September 1, 2022 through September 30, 2022: | |||||||||||||||||||||||||||||
Class A | 144,500 | $ | 6.71 | 144,500 | (b) | ||||||||||||||||||||||||
Class C | 1,544,600 | $ | 6.50 | 1,544,600 | |||||||||||||||||||||||||
Total – July 1, 2022 through September 30, 2022: | |||||||||||||||||||||||||||||
Class A | 283,200 | $ | 6.96 | 283,200 | (b) | ||||||||||||||||||||||||
Class C | 4,440,600 | $ | 7.11 | 4,440,600 | |||||||||||||||||||||||||
10.1 | |||||
10.2 | |||||
31.1 | |||||
31.2 | |||||
32 | |||||
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) |
LIBERTY LATIN AMERICA LTD. | |||||||||||
Dated: | November 8, 2022 | /s/ BALAN NAIR | |||||||||
Balan Nair President and Chief Executive Officer | |||||||||||
Dated: | November 8, 2022 | /s/ CHRISTOPHER NOYES | |||||||||
Christopher Noyes Senior Vice President and Chief Financial Officer |
/s/ Balan Nair | |||||
Balan Nair | |||||
President and Chief Executive Officer |
/s/ Christopher Noyes | |||||
Christopher Noyes | |||||
Senior Vice President and Chief Financial Officer | |||||
Dated: | November 8, 2022 | /s/ Balan Nair | |||||||||
Balan Nair | |||||||||||
President and Chief Executive Officer | |||||||||||
Dated: | November 8, 2022 | /s/ Christopher Noyes | |||||||||
Christopher Noyes | |||||||||||
Senior Vice President and Chief Financial Officer | |||||||||||
(Principal Financial Officer) |