UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549
 

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934


Date of report (Date of earliest event reported) January 27, 2015

AT&T INC.
(Exact Name of Registrant as Specified in Charter)


Delaware
1-8610
43-1301883
(State or Other Jurisdiction of Incorporation)
(Commission File Number)
(IRS Employer Identification No.)

                      208 S. Akard St., Dallas, Texas
75202
                        (Address of Principal Executive Offices)
(Zip Code)

Registrant's telephone number, including area code (210) 821-4105


__________________________________
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240-14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02 Results of Operations and Financial Condition.

The registrant announced on January 27, 2015, its results of operations for the fourth quarter of 2014. The text of the press release and accompanying financial information are attached as exhibits and incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits.
The following exhibits are furnished as part of this report:
(d)          Exhibits

99.1
 
Press release dated January 27, 2015 reporting financial results for the fourth quarter ended December 31, 2014.

99.2
 
AT&T Inc. selected financial statements and operating data.
     
99.3
 
Discussion of EBITDA,  Free Cash Flow, Free Cash Flow Yield, Free Cash Flow after Dividends and Adjusting Items


Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
AT&T INC.
   
   
   
Date: January 27, 2015
By: /s/ Paul W. Stephens_____
       Paul W. Stephens
Senior Vice President and Controller

  



    
 
 
For more information, contact:
McCall Butler
917-209-5792
mb8191@att.com


 
AT&T Reports Strong Subscriber Gains
and Solid Revenue Growth in Fourth Quarter

Full-Year 2014: Consolidated Revenues of $132.4 Billion,
 Up 3.1 Percent when Adjusting for Sale of Connecticut Assets
 

·
Due to non-cash charges, loss of $0.77 per share in the fourth quarter compared to $1.31 diluted EPS in the year-ago quarter. Excluding significant items, EPS was $0.55 versus $0.53 a year ago, up 3.8 percent
·
Fourth-quarter consolidated revenues of $34.4 billion, up 3.8 percent versus the year-earlier period and up 4.5 percent when adjusting for the sale of Connecticut wireline properties; full-year revenues up 2.9 percent, 3.1 percent when adjusted
·
Full-year capital investment of more than $21 billion while exceeding Project VIP objectives
·
More than $11 billion returned to shareowners in 2014 through dividends and share repurchases
·
More than 2 million new wireless and wireline high-speed broadband connections added in the fourth quarter

Strong Wireless Revenue and Subscriber Growth
·
Wireless revenues up 7.7 percent versus the year-ago quarter
·
Wireless data billings up 18 percent versus the year-earlier quarter
·
1.9 million total net adds with 5.6 million total net adds in 2014
·
Postpaid net adds of 854,000; nearly 3.3 million postpaid net adds in 2014
·
Wireless operating income margin of 16.3 percent for the fourth quarter and 23.1 percent for the full year; adjusted EBITDA service margin of 36.7 percent with a record full-year adjusted margin of 42.0 percent
·
More than 1 million new postpaid smartphones added in the fourth quarter and nearly 5 million in 2014
·
More than 52 million connections on AT&T Mobile Share®, representing nearly 70 percent of postpaid subscribers; half of Mobile Share accounts are on data plans of 10 gigabytes or higher
·
Record 10.1 million postpaid smartphone gross adds and upgrades in fourth quarter, 29.1 million in 2014
·
5.9 million, or 58 percent, of all postpaid smartphone gross adds and upgrades on AT&T NextSM ; 15 million postpaid smartphones on Next plans


U-verse and Strategic Business Services Drives Adjusted Wireline Revenue Growth
·
Reported wireline revenues of $14.6 billion with adjusted revenues up 0.4 percent
·
Strategic business services revenues of $2.6 billion up 14.3 percent when adjusted for the Connecticut wireline sale
·
Reported wireline consumer revenues of $5.6 billion with adjusted revenues up 2.4 percent versus the year-earlier period
·
Total U-verse® revenues, including business, of $3.9 billion with adjusted revenues up 21.9 percent year over year; U-verse a more than $15 billion annualized revenue stream
o
405,000 U-verse high speed Internet subscriber net adds; more than 12 million total U-verse high speed Internet subscribers
o
73,000 U-verse TV subscribers added
 
Note: AT&T's fourth-quarter earnings conference call will be broadcast live via the Internet at 4:30 p.m. ET on Tuesday, January 27, 2015, at www.att.com/investor.relations.

DALLAS, Jan. 27, 2015AT&T Inc. (NYSE:T) today reported solid fourth-quarter results with adjusted consolidated revenues up 4.5 percent, strong wireless net adds, record postpaid gross adds and upgrades and adjusted wireline revenue growth.
"Over the last year, we've made several moves to significantly transform our business for the future" said Randall Stephenson, AT&T chairman and CEO. "Our transactions with DIRECTV and Mexican wireless companies Iusacell and Nextel Mexico will make us a very different company. We'll be unique in the industry because we'll be able to offer integrated capabilities across a diversified base of services, customers, geographies and technology platforms. After we close DIRECTV, our largest revenue stream will come from business-related accounts, followed by U.S. TV and broadband, U.S. consumer mobility and then international mobility and TV.
"We ended the year substantially complete with our Project VIP network initiative and with most of our postpaid smartphone customers off of device subsidy plans. As a result, our full-year performance saw record-low postpaid customer churn and best-ever wireless service margins – all in a highly competitive wireless market."
 
 
2



Fourth-Quarter Financial Results
For the quarter ended December 31, 2014, AT&T's consolidated revenues totaled $34.4 billion, up 3.8 percent versus the year-earlier period. When excluding the divested Connecticut wireline properties, revenues were up 4.5 percent. Compared with results for the fourth quarter of 2013, operating expenses were $40.0 billion versus $20.9 billion; operating loss was $5.6 billion versus operating income of $12.2 billion; and operating income margin was (16.1) percent versus 36.9 percent. On an adjusted basis, operating expenses were $29.5 billion, compared to $28.0 billion in the year-ago quarter; operating income was $4.9 billion versus $5.2 billion a year ago; and operating income margin was 14.2 percent versus 15.5 percent a year ago.
Fourth-quarter 2014 net loss attributable to AT&T totaled $4.0 billion, or $0.77 per diluted share, compared to net income of $6.9 billion, or $1.31 per diluted share in the year-ago quarter. Adjusting for $(0.94) from the non-cash actuarial loss on benefit plans, $(0.25) non-cash write-off of certain network assets, and $(0.13) for merger and integration-related expenses, the loss on the sale of Connecticut wireline operations, and other asset impairments, earnings per share was $0.55 compared to an adjusted $0.53 in the year-ago quarter.
(The actuarial loss on benefit plans was driven primarily by a reduction in the combined discount rates from 5.0 percent to 4.2 percent. While investment returns were better than assumptions, they were not enough to offset the actuarial losses.)
Cash from operating activities totaled $5.7 billion in the fourth quarter and capital expenditures totaled $4.4 billion. Free cash flow — cash from operating activities minus capital expenditures — totaled $1.3 billion. Asset monetization totaled $2.0 billion with free cash flow and asset monetization of $3.3 billion in the fourth quarter.
Full-Year Results
For full-year 2014, compared with 2013 results, AT&T's consolidated revenues totaled $132.4 billion versus $128.8 billion; when excluding the divested Connecticut wireline properties, revenues were up 3.1 percent for the year. Operating expenses reflect actuarial gains and losses on benefit plans and were $120.7 billion compared with $98.3 billion, up 22.8 percent; net income attributable to AT&T was $6.2 billion versus $18.2 billion; and earnings per diluted share was $1.19, compared with $3.39 in the prior year. With adjustments for both years, earnings per share totaled $2.51, compared with $2.50.
AT&T's full-year cash from operating activities was $31.3 billion and capital expenditures, including capitalized interest, totaled $21.4 billion. Full-year free cash flow was $9.9 billion including $560 million of impact from pension funding. Asset monetization for the year totaled $8.1 billion with free cash flow and asset monetization of $18.0 billion for the full year.
 
3

Outlook
On a business-as-usual basis without the impact of DIRECTV and the Mexico wireless properties, AT&T expects to deliver in 2015:
·
Continued consolidated revenue growth
·
Adjusted EPS growth in the low single-digit range
·
Expanding margins — consolidated, wireless and wireline
·
Improving free cash flow and dividend coverage
As previously announced, with the completion of many Project VIP initiatives, AT&T expects capital expenditures to be in the $18 billion range.
The 2015 outlook excludes adjustments such as non-cash mark-to-market benefit plan adjustments.
At this time, AT&T is in the midst of several strategic initiatives and pending acquisitions that will diversify its networks, geographies, products and revenue streams. Including DIRECTV and the Mexico wireless properties, by the end of 2015, AT&T expects its largest revenue streams will be: business (both wireless and wireline); broadband and video; consumer mobility; and international mobility and video. Further, the company expects no dilution to adjusted EPS in 2015 from DIRECTV and the Mexico wireless properties. The company also expects to achieve higher than originally expected multi-year synergies from its acquisition of DIRECTV. The company expects to provide updated 2015 guidance following the expected close of this pending acquisition.

WIRELESS OPERATIONAL HIGHLIGHTS
Repositioning the company's wireless business model with no-device subsidy AT&T Next and Mobile Share ValueSM plans resulted in solid revenue growth and strong subscriber gains. Highlights included:
Wireless Revenues Grow 7.7 Percent. Total wireless revenues were up 7.7 percent year over year to $19.9 billion. Wireless equipment revenues increased 72.3 percent to $4.8 billion, as more customers chose equipment installment plans versus subsidized devices. Wireless service revenues were down 3.7 percent to $15.1 billion reflecting continued customer growth of Mobile Share Value plans. Fourth-quarter wireless operating expenses totaled $16.6 billion, up 14.8 percent versus the year-earlier quarter, largely due to higher equipment costs from record gross adds and upgrades and costs associated with the company's acquisition of Leap Wireless. Wireless operating income was $3.2 billion, down 18.1 percent year over year largely due to increased volumes and Leap integration costs. Fourth-quarter 2014 service revenue comparisons included impacts from strong customer adoption of Mobile Share Value plans, partially offset by increased revenues from Leap.
Postpaid Phone with Next ARPU Grows Sequentially. The continued adoption of AT&T Next and Mobile Share Value plans is reflected in a year-over-year reduction in postpaid service ARPU (average revenues per user). Phone-only postpaid ARPU decreased 10.7 percent versus the year-earlier quarter. Phone-only postpaid ARPU with AT&T Next monthly billings decreased 4.1 percent year over year, but increased 0.4 percent sequentially. The strong adoption of Mobile Share Value plans also is impacting service revenues. As customers upgrade on AT&T Next, phone-only ARPU with AT&T Next monthly billings is expected to continue to increase.
 
 
4

Smartphones and Tablets Drive Postpaid Growth. AT&T posted a fourth-quarter net increase in total wireless subscribers of 1.9 million, led by gains in postpaid and connected devices. That's twice as many as in the year-ago quarter. The company added 854,000 postpaid subscribers, up both year over year and sequentially. Connected device net adds were 1,296,000, including about 800,000 connected cars. Prepaid lost 180,000 subscribers primarily due to declines in GoPhone subscribers and session-based tablets; however, Cricket subscribers increased in the quarter reflecting progress in the integration of its operations. The company also lost 65,000 reseller subscribers, primarily due to losses in low-end subscribers.
Postpaid net adds include 148,000 smartphones. Total branded smartphone net adds (both postpaid and prepaid) were 324,000. The company had 969,000 postpaid tablet net adds in the quarter.
Record Smartphone Gross Adds and Upgrades. The company had 10.1 million postpaid smartphone gross adds and upgrades, including a record number of upgrades in the quarter. Sales on AT&T Next also increased during the quarter as  58 percent, or 5.9 million, of all postpaid smartphone gross adds and upgrades chose AT&T Next. The company also had 386,000 bring-your-own-device gross adds, up more than three times year over year. AT&T added 1 million postpaid smartphones in the fourth quarter. At the end of the quarter, 83 percent, or 56.8 million, of AT&T's postpaid phone subscribers had smartphones, up from 77 percent, or 51.9 million, a year earlier. AT&T's ARPU for smartphones is about twice that of non-smartphone subscribers. At the end of the fourth quarter, 75 percent of AT&T's postpaid smartphone customers had an LTE-capable device.
Mobile Share Value Plans Continue to Grow. AT&T continues to reposition the customer experience with attractive Mobile Share Value pricing for customers who choose to transition from the traditional device subsidy model. In the fourth quarter, an increasing number of subscribers chose Mobile Share Value plans. The number of Mobile Share accounts more than doubled year over year to reach 18.4 million with an average of about three devices per account. Mobile Share plans, including Mobile Share Value, now represent more than 52 million connections, or almost 70 percent of postpaid subscribers.
At the end of the fourth quarter, half of Mobile Share accounts had 10 gigabyte or larger data plans, up from 27 percent in the year-ago quarter. That helped drive an 18 percent year-over-year increase in wireless data billings. In total, about 85 percent of postpaid smartphone subscribers are on usage-based data plans (tiered data and Mobile Share plans). This compares to 75 percent a year ago.
Postpaid Churn Increases. Postpaid churn was 1.22 percent. This compares to an all-time fourth-quarter best of 1.11 percent in the year-ago quarter. About 95 percent of AT&T's total postpaid base is on AT&T Family Talk®, Mobile Share or business plans. Churn for these plans is significantly lower than for other postpaid subscribers.
5

Strong Sales Impact Margins. As expected, wireless margins were impacted by strong seasonal gross adds and upgrades, adoption of Mobile Share Value plans and continued investment in new services. AT&T's reported fourth-quarter wireless operating income margin was 16.3 percent versus 21.4 percent in the year-earlier quarter. Wireless EBITDA margin was 26.4 percent compared to
31.8 percent in the fourth quarter of 2013. (EBITDA margin is operating income before depreciation and amortization, divided by total wireless revenues.)
When adjusting for integration costs, AT&T's wireless EBITDA margin was 27.9 percent compared to 31.8 percent in the fourth quarter of 2013 and wireless EBITDA service margin was 36.7 percent compared to 37.4 percent in the year-ago quarter. (EBITDA service margin is operating income before depreciation and amortization, divided by total service revenues.)

WIRELINE OPERATIONAL HIGHLIGHTS
Continued strong wireline consumer and strategic business services growth drove year-over-year adjusted revenue growth. Highlights included:
Adjusted Wireline Revenues Increase. Total fourth-quarter wireline revenues were $14.6 billion, down 1.0 percent versus the year-earlier quarter and down slightly versus the third quarter of 2014. When adjusting for the fourth-quarter sale of the company's Connecticut wireline operations, revenues were up 0.4 percent year over year. Total adjusted U-verse revenues grew 21.9 percent year over year. Fourth-quarter wireline operating expenses were $13.1 billion, down 1.2 percent versus the fourth quarter of 2013. AT&T's wireline operating income totaled $1.5 billion, up 0.8 percent versus the fourth quarter of 2013. Fourth-quarter wireline operating income margin was 10.1 percent versus 9.9 percent in the year-earlier quarter and 8.8 percent in the third quarter of 2014.
Strategic Business Services Accounts for Nearly 30 Percent of Wireline Business Revenues. Total revenues from business customers were $8.6 billion, down 2.8 percent versus the year-earlier quarter. When adjusting for the sale of the company's Connecticut wireline properties, total revenues declined 1.8 percent year over year. Overall, declines in legacy products were partially offset by continued double-digit growth in strategic business services. Revenues from these services, the next-generation capabilities that lead AT&T's most advanced business solutions — including VPNs, Ethernet, cloud, hosting, IP conferencing, VoIP, MIS over Ethernet, U-verse and security services — grew 13.8 percent versus the year-earlier quarter and grew 14.3 when adjusting for the sale of Connecticut wireline properties. These services represent an annualized revenue stream of more than $10 billion and were nearly 30 percent of wireline business revenues in the fourth quarter. During the quarter, the company also added 31,000 U-verse high speed broadband business subscribers.
U-verse Drives Solid Consumer Revenue Growth. Revenues from residential customers totaled $5.6 billion, an increase of 0.1 percent versus the fourth quarter a year ago. When adjusted for the sale of the Connecticut wireline operations, revenue growth was 2.4 percent. Continued strong growth in consumer IP data services in the fourth quarter more than offset lower revenues from legacy voice and data products. U-verse, which includes high speed Internet, TV and Voice over IP, now represents 67 percent of wireline consumer revenues, up from 57 percent in the year-earlier quarter. Adjusted consumer U-verse revenues grew 21.1 percent year over year.
 
6

U-verse Broadband Has More Than 12 Million Subscribers. U-verse high speed Internet had a fourth-quarter net gain of 405,000 subscribers, for a total of 12.2 million. (The Connecticut wireline properties had about 407,000 total broadband subscribers and 298,000 U-verse high speed Internet subscribers.) Overall, total wireline broadband subscribers decreased by 51,000 in the quarter but slightly increased for the full year. Total wireline broadband ARPU was up more than 7 percent year over year. Total U-verse high speed Internet subscribers now represent 76 percent of all wireline broadband subscribers, compared with 63 percent in the year-earlier quarter.
U-verse TV added 73,000 subscribers in the fourth quarter for nearly 6 million in service at the end of the fourth quarter after adjusting for the sale of the Connecticut operations. (The Connecticut wireline properties had about 197,000 U-verse TV subscribers.) More than 97 percent of AT&T's video customers subscribe to bundled services. Nearly two-thirds of U-verse TV subscribers take three or four services from AT&T. ARPU for U-verse triple-play customers continues to be more than $170. At the end of the quarter, U-verse TV penetration was about 22 percent and U-verse broadband penetration was about 21 percent.
AT&T products and services are provided or offered by subsidiaries and affiliates of AT&T Inc. under the AT&T brand and not by AT&T Inc.
 
About AT&T
AT&T Inc. (NYSE:T) helps millions of people and businesses around the globe stay connected through leading wireless, high-speed Internet, voice and cloud-based services. We're helping people mobilize their worlds with state-of-the-art communications, entertainment services and amazing innovations like connected cars and devices for homes, offices and points in between. Our U.S. wireless network offers customers the nation's strongest LTE signal and the nation's most reliable 4G LTE network. We offer the best global wireless coverage. We're improving how our customers stay entertained and informed with AT&T U-verse® TV and High Speed Internet services. And businesses worldwide are serving their customers better with AT&T's mobility and highly secure cloud solutions.

Additional information about AT&T products and services is available at http://about.att.com. Follow our news on Twitter at @ATT, on Facebook at http://www.facebook.com/att and YouTube at http://www.youtube.com/att.

© 2015 AT&T Intellectual Property. All rights reserved. AT&T, the AT&T logo and all other marks contained herein are trademarks of AT&T Intellectual Property and/or AT&T affiliated companies. All other marks contained herein are the property of their respective owners.

Reliability and signal strength claims based on nationwide carriers' LTE. Signal strength claim based ONLY on avg. LTE signal strength. LTE not available everywhere. Global coverage claim based on offering voice and data roaming in more countries than any other U.S. based carrier, and offering the most wireless smartphones and tablets that work in the most countries.
 
7


Cautionary Language Concerning Forward-Looking Statements
Information set forth in this news release contains financial estimates and other forward-looking statements that are subject to risks and uncertainties, and actual results may differ materially. A discussion of factors that may affect future results is contained in AT&T's filings with the Securities and Exchange Commission. AT&T disclaims any obligation to update or revise statements contained in this news release based on new information or otherwise.
This news release may contain certain non-GAAP financial measures. Reconciliations between the non-GAAP financial measures and the GAAP financial measures are available on the company's website at www.att.com/investor.relations. Accompanying financial statements follow.
The 'quiet period' for FCC Spectrum Auction 97 (also known as the AWS-3 Auction) is now in effect. During the quiet period, auction applicants are required to avoid discussions of bids, bidding strategy, and post auction market structure with other auction applicants.
NOTE: EBITDA is defined as operating income before depreciation and amortization. EBITDA differs from Segment Operating Income (loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.
NOTE: Free cash flow is defined as cash from operations minus capital expenditures. We believe this metric provides useful information to our investors because management regularly reviews free cash flow as an important indicator of how much cash is generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views it as a measure of cash available to pay debt and return cash to shareowners.
NOTE: Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS are non-GAAP financial measures calculated by excluding from operating revenues, operating expenses and income tax expense certain significant items that are non-operational or non-recurring in nature, including dispositions and merger integration and transaction costs. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted diluted EPS, as presented, may differ from similarly titled measures reported by other companies.

 
 
 
 
8


 
Financial Data
                         
AT&T Inc.
Consolidated Statements of Income    
Dollars in millions except per share amounts
Unaudited
 
Three Months Ended
 
Twelve Months Ended
   
12/31/2014
   
12/31/2013
   
% Chg
   
12/31/2014
   
12/31/2013
   
% Chg
 
Operating Revenues
 
$
34,439
   
$
33,163
     
3.8
%
 
$
132,447
   
$
128,752
     
2.9
%
                                                 
Operating Expenses
                                               
  Cost of services and sales (exclusive of depreciation and
     amortization shown separately below)
   
18,537
     
12,237
     
51.5
%
   
60,611
     
51,464
     
17.8
%
  Selling, general and administrative
   
14,765
     
4,008
     
-
     
39,697
     
28,414
     
39.7
%
  Abandonment of network assets
   
2,120
     
-
     
-
     
2,120
     
-
     
-
 
  Depreciation and amortization
   
4,567
     
4,680
     
-2.4
%
   
18,273
     
18,395
     
-0.7
%
    Total Operating Expenses
   
39,989
     
20,925
     
91.1
%
   
120,701
     
98,273
     
22.8
%
Operating Income (Loss)
   
(5,550
)
   
12,238
     
-
     
11,746
     
30,479
     
-61.5
%
Interest Expense
   
856
     
1,459
     
-41.3
%
   
3,613
     
3,940
     
-8.3
%
Equity in Net Income (Loss) of Affiliates
   
(13
)
   
148
     
-
     
175
     
642
     
-72.7
%
Other Income (Expense) - Net
   
196
     
226
     
-13.3
%
   
1,652
     
596
     
-
 
Income (Loss) Before Income Taxes
   
(6,223
)
   
11,153
     
-
     
9,960
     
27,777
     
-64.1
%
Income Tax (Benefit) Expense
   
(2,327
)
   
4,158
     
-
     
3,442
     
9,224
     
-62.7
%
Net Income (Loss)
   
(3,896
)
   
6,995
     
-
     
6,518
     
18,553
     
-64.9
%
  Less: Net Income Attributable to Noncontrolling Interest
   
(81
)
   
(82
)
   
1.2
%
   
(294
)
   
(304
)
   
3.3
%
Net Income (Loss) Attributable to AT&T
 
$
(3,977
)
 
$
6,913
     
-
   
$
6,224
   
$
18,249
     
-65.9
%
                                                 
                                                 
Basic Earnings (Loss) Per Share Attributable to AT&T
 
$
(0.77
)
 
$
1.31
     
-
   
$
1.19
   
$
3.39
     
-64.9
%
Weighted Average Common
     Shares Outstanding (000,000)
   
5,198
     
5,267
     
-1.3
%
   
5,205
     
5,368
     
-3.0
%
                                                 
Diluted Earnings (Loss) Per Share Attributable to AT&T
 
$
(0.77
)
 
$
1.31
     
-
   
$
1.19
   
$
3.39
     
-64.9
%
Weighted Average Common
     Shares Outstanding with Dilution (000,000)
   
5,214
     
5,283
     
-1.3
%
   
5,221
     
5,385
     
-3.0
%
                                                 
 

 
Financial Data     
                         
AT&T Inc.  
Statements of Segment Income
Dollars in millions   
Unaudited
                       
 
Three Months Ended
 
Twelve Months Ended
                         
Wireless
12/31/2014
 
12/31/2013
 
% Chg
 
12/31/2014
   
12/31/2013
 
% Chg
Segment Operating Revenues
                       
  Service
$
15,074
   
$
15,660
     
-3.7
%
 
$
61,032
 
 
 
$
61,552
     
-0.8
%
  Equipment
 
4,785
     
2,777
     
72.3
%
   
12,960
       
8,347
     
55.3
%
    Total Segment Operating Revenues
 
19,859
     
18,437
     
7.7
%
   
73,992
       
69,899
     
5.9
%
                                                 
Segment Operating Expenses
                                               
  Operations and support
 
14,619
     
12,576
     
16.2
%
   
48,924
       
44,508
     
9.9
%
  Depreciation and amortization
 
2,010
     
1,915
     
5.0
%
   
7,941
       
7,468
     
6.3
%
    Total Segment Operating Expenses
 
16,629
     
14,491
     
14.8
%
   
56,865
       
51,976
     
9.4
%
Segment Operating Income
 
3,230
     
3,946
     
-18.1
%
   
17,127
       
17,923
     
-4.4
%
Equity in Net Income (Loss) of Affiliates
 
(37
)
   
(20
)
   
-85.0
%
   
(112
)
     
(75
)
   
-49.3
%
Segment Income
$
3,193
   
$
3,926
     
-18.7
%
 
$
17,015
 
 
 
$
17,848
     
-4.7
%
                                                 
Segment Operating Income Margin
 
16.3
   
21.4
%
           
23.1
 
   
25.6
%
       
                                                 
Wireline
                                               
Segment Operating Revenues
                                               
  Service
$
14,240
   
$
14,434
     
-1.3
%
 
$
57,405
 
 
 
$
57,700
     
-0.5
%
  Equipment
 
332
     
282
     
17.7
%
   
1,020
       
1,114
     
-8.4
%
    Total Segment Operating Revenues
 
14,572
     
14,716
     
-1.0
%
   
58,425
       
58,814
     
-0.7
%
                                                 
Segment Operating Expenses
                                               
  Operations and support
 
10,553
     
10,501
     
0.5
%
   
42,471
       
41,638
     
2.0
%
  Depreciation and amortization
 
2,554
     
2,761
     
-7.5
%
   
10,323
       
10,907
     
-5.4
%
    Total Segment Operating Expenses
 
13,107
     
13,262
     
-1.2
%
   
52,794
       
52,545
     
0.5
%
Segment Operating Income
 
1,465
     
1,454
     
0.8
%
   
5,631
       
6,269
     
-10.2
%
Equity in Net Income (Loss) of Affiliates
 
(2
)
   
1
     
-
     
-
       
2
     
-
 
Segment Income
$
1,463
   
$
1,455
     
0.5
%
 
$
5,631
 
 
 
$
6,271
     
-10.2
%
                                                 
Segment Operating Income Margin
 
10.1
%    
9.9
%
           
9.6
 %
 
   
10.7
%
       
 
 
 

 
Financial Data
         
AT&T Inc.
Consolidated Balance Sheets
Dollars in millions
   
December 31,
   
2014
   
2013
 
   
Unaudited
     
Assets
       
Current Assets
       
Cash and cash equivalents
 
$
8,603
   
$
3,339
 
Accounts receivable - net of allowances for doubtful accounts of $454 and $483
   
14,527
     
12,918
 
Prepaid expenses
   
831
     
960
 
Deferred income taxes
   
1,142
     
1,199
 
Other current assets
   
6,925
     
4,780
 
Total current assets
   
32,028
     
23,196
 
Property, Plant and Equipment - Net
   
112,898
     
110,968
 
Goodwill
   
69,692
     
69,273
 
Licenses
   
60,824
     
56,433
 
Other Intangible Assets - Net
   
6,139
     
5,779
 
Investments in Equity Affiliates
   
250
     
3,860
 
Other Assets
   
10,998
     
8,278
 
Total Assets
 
$
292,829
   
$
277,787
 
                 
Liabilities and Stockholders' Equity
               
Current Liabilities
               
Debt maturing within one year
 
$
6,056
   
$
5,498
 
Accounts payable and accrued liabilities
   
23,592
     
21,107
 
Advanced billing and customer deposits
   
4,105
     
4,212
 
Accrued taxes
   
1,091
     
1,774
 
Dividends payable
   
2,438
     
2,404
 
Total current liabilities
   
37,282
     
34,995
 
Long-Term Debt
   
76,011
     
69,290
 
Deferred Credits and Other Noncurrent Liabilities
               
Deferred income taxes
   
37,544
     
36,308
 
Postemployment benefit obligation
   
37,079
     
29,946
 
Other noncurrent liabilities
   
17,989
     
15,766
 
Total deferred credits and other noncurrent liabilities
   
92,612
     
82,020
 
Stockholders' Equity
               
Common stock
   
6,495
     
6,495
 
Additional paid-in capital
   
91,108
     
91,091
 
Retained earnings
   
27,736
     
31,141
 
Treasury stock
   
(47,029
)
   
(45,619
)
Accumulated other comprehensive income
   
8,060
     
7,880
 
Noncontrolling interest
   
554
     
494
 
Total stockholders' equity
   
86,924
     
91,482
 
Total Liabilities and Stockholders' Equity
 
$
292,829
   
$
277,787
 
 
 

 
Financial Data
         
AT&T Inc.
Consolidated Statements of Cash Flows
Dollars in millions
Unaudited
 
Twelve Months Ended December 31,
   
2014
 
2013
         
Operating Activities
       
Net income
 
$
6,518
   
$
18,553
 
Adjustments to reconcile net income to
               
   net cash provided by operating activities:
               
    Depreciation and amortization
   
18,273
     
18,395
 
    Undistributed earnings from investments in equity affiliates
   
(27
)
   
(324
)
    Provision for uncollectible accounts
   
1,032
     
954
 
    Deferred income tax expense
   
1,772
     
6,242
 
    Net gain from sale of investments, net of impairments
   
(1,532
)
   
(492
)
    Actuarial loss (gain) on pension and postretirement benefits
   
7,869
     
(7,584
)
    Abandonment of network assets
   
2,120
     
-
 
Changes in operating assets and liabilities:
               
    Accounts receivable
   
(2,651
)
   
(1,329
)
    Other current assets
   
(962
)
   
412
 
    Accounts payable and accrued liabilities
   
2,412
     
(152
)
Retirement benefit funding
   
(560
)
   
(209
)
Other - net
   
(2,926
)
   
330
 
Total adjustments
   
24,820
     
16,243
 
Net Cash Provided by Operating Activities
   
31,338
     
34,796
 
                 
Investing Activities
               
Construction and capital expenditures:
               
    Capital expenditures
   
(21,199
)
   
(20,944
)
    Interest during construction
   
(234
)
   
(284
)
Acquisitions, net of cash acquired
   
(3,141
)
   
(4,113
)
Dispositions
   
8,123
     
1,923
 
Purchases of securities
   
(1,890
)
   
-
 
Return of advances to and investments in equity affiliates
   
4
     
301
 
Other
   
-
     
(7
)
Net Cash Used in Investing Activities
   
(18,337
)
   
(23,124
)
                 
Financing Activities
               
Net change in short-term borrowings with
               
   original maturities of three months or less
   
(16
)
   
20
 
Issuance of other short-term borrowings
   
-
     
1,476
 
Repayment of other short-term borrowings
   
-
     
(1,476
)
Issuance of long-term debt
   
15,926
     
12,040
 
Repayment of long-term debt
   
(10,400
)
   
(7,698
)
Issuance of other long-term financing obligations
   
107
     
4,796
 
Purchase of treasury stock
   
(1,617
)
   
(13,028
)
Issuance of treasury stock
   
39
     
114
 
Dividends paid
   
(9,552
)
   
(9,696
)
Other
   
(2,224
)
   
251
 
Net Cash Used in Financing Activities
   
(7,737
)
   
(13,201
)
Net increase (decrease) in cash and cash equivalents
   
5,264
     
(1,529
)
Cash and cash equivalents beginning of year
   
3,339
     
4,868
 
Cash and Cash Equivalents End of Year
 
$
8,603
   
$
3,339
 
 
 

 
Financial Data   
                         
AT&T Inc.   
Supplementary Operating and Financial Data      
Dollars in millions except per share amounts, subscribers and connections in (000s)
Unaudited
 
Three Months Ended
 
Twelve Months Ended
   
12/31/2014
 
12/31/2013
 
% Chg
 
12/31/2014
 
12/31/2013
 
% Chg
                         
Wireless
                       
Subscribers and Connections
         
 
     
Total
     
120,554
     
110,376
     
9.2
%
Postpaid
               
75,931
     
72,638
     
4.5
%
Prepaid
               
10,986
     
7,384
     
48.8
%
Reseller
               
13,855
     
14,028
     
-1.2
%
Connected Devices
               
19,782
     
16,326
     
21.2
%
                                     
Wireless Net Adds
                                       
Total
   
1,905
     
809
     
-
     
5,608
     
2,721
     
-
 
Postpaid
   
854
     
566
     
50.9
%
   
3,290
     
1,776
     
85.2
%
Prepaid
   
(180
)
   
(32
)
   
-
     
(775
)
   
(13
)
   
-
 
Reseller
   
(65
)
   
(123
)
   
47.2
%
   
(346
)
   
(1,074
)
   
67.8
%
Connected Devices
   
1,296
     
398
     
-
     
3,439
     
2,032
     
69.2
%
M&A Activity, Partitioned Customers and Other Adjs.
   
(1
)
   
107
     
-
     
4,570
     
698
     
-
 
                                                 
Wireless Churn
                                               
Postpaid Churn
   
1.22
%
   
1.11
%
 
11 BP
   
1.04
%
   
1.06
%
 
-2 BP
Total Churn
   
1.59
%
   
1.43
%
 
16 BP
   
1.45
%
   
1.37
%
 
8 BP
                                                 
Other
                                               
Licensed POPs (000,000)
                           
321
     
317
     
1.3
%
                                                 
Wireline
                                               
Voice
                                               
Total Wireline Voice Connections
                           
24,778
     
28,489
     
-13.0
%
Net Change
   
(1,442
)
   
(807
)
   
-78.7
%
   
(3,711
)
   
(3,695
)
   
-0.4
%
                                                 
Broadband
                                               
Total Wireline Broadband Connections
                           
16,028
     
16,425
     
-2.4
%
Net Change
   
(458
)
   
(2
)
   
-
     
(397
)
   
35
     
-
 
                                                 
Video
                                               
Total U-verse Video Connections
                           
5,943
     
5,460
     
8.8
%
Net Change
   
(124
)
   
194
     
-
     
483
     
924
     
-47.7
%
                                                 
Consumer Revenue Connections
                                               
Broadband1
                           
14,444
     
14,697
     
-1.7
%
U-verse Video Connections
                           
5,920
     
5,442
     
8.8
%
Voice2
                           
14,002
     
16,251
     
-13.8
%
Total Consumer Revenue Connections1
                           
34,366
     
36,390
     
-5.6
%
Net Change
   
(1,403
)
   
(273
)
   
-
     
(2,024
)
   
(1,277
)
   
-58.5
%
                                                 
AT&T Inc.
                                               
Construction and capital expenditures:
                                               
Capital expenditures
 
$
4,370
   
$
5,379
     
-18.8
%
 
$
21,199
   
$
20,944
     
1.2
%
Interest during construction
 
$
56
   
$
71
     
-21.1
%
 
$
234
   
$
284
     
-17.6
%
Dividends Declared per Share
 
$
0.47
   
$
0.46
     
2.2
%
 
$
1.85
   
$
1.81
     
2.2
%
End of Period Common Shares Outstanding (000,000)
                           
5,187
     
5,226
     
-0.7
%
Debt Ratio3
                           
48.6%
 
   
45.0%
 
 
360 BP
Total Employees
                           
243,620
     
243,360
     
0.1
%
                                                 
1
Consumer wireline broadband connections include DSL lines, U-verse high speed Internet access and satellite broadband.  
2
Includes consumer U-verse Voice over Internet Protocol connections of 4,759 as of December 31, 2014.
3
Total long-term debt plus debt maturing within one year divided by total debt plus total stockholders' equity.
 
Note: For the end of 4Q14, total switched access lines were 19,896; retail business switched access lines totaled 8,939; and wholesale,
   
 national mass markets and coin switched access lines totaled 1,714. Restated switched access lines do not include ISDN lines.
 
 

 
 
Financial Data     
                 
AT&T Inc.
               
Non-GAAP Consolidated Reconciliation      
Free Cash Flow
               
Dollars in millions
               
Unaudited
               
   
Three Months Ended 
 
Twelve Months Ended
   
December 31,
 
December 31,
   
2013
 
2014
 
2013
 
2014
                 
Net cash provided by operating activities
 
$
7,917
   
$
5,745
   
$
34,796
   
$
31,338
 
                                 
Less: Construction and capital expenditures
   
(5,450
)
   
(4,426
)
   
(21,228
)
   
(21,433
)
                                 
Free Cash Flow
 
$
2,467
   
$
1,319
   
$
13,568
   
$
9,905
 
                                 
                                 
                                 
                                 
Free Cash Flow after Dividends           
Dollars in millions
                               
Unaudited
                               
   
Three Months Ended
 
Twelve Months Ended
   
December 31,
 
December 31,
     
2013 
   
2014 
   
2013 
   
2014 
                                 
Net cash provided by operating activities
 
$
7,917
   
$
5,745
   
$
34,796
   
$
31,338
 
                                 
Less: Construction and capital expenditures
   
(5,450
)
   
(4,426
)
   
(21,228
)
   
(21,433
)
                                 
Free Cash Flow
   
2,467
     
1,319
     
13,568
     
9,905
 
                                 
Less: Dividends paid
   
(2,371
)
   
(2,382
)
   
(9,696
)
   
(9,552
)
                                 
Free Cash Flow after Dividends
 
$
96
   
$
(1,063
)
 
$
3,872
   
$
353
 
                                 
Free cash flow includes reimbursements of certain postretirement benefits paid.
 
Free cash flow is defined as cash from operations minus construction and capital expenditures. Free cash flow after dividends is defined as cash from operations minus construction, capital expenditures and dividends. We believe these metrics provide useful information to our investors because management regularly reviews free cash flow as an important indicator of how much cash is generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views free cash flow as a measure of cash available to pay debt and return cash to shareowners.
                                 
 

 
 
 
Financial Data
                         
AT&T Inc.
                       
Non-GAAP Consolidated Reconciliation
Adjusted Operating Revenues, Operating Income and Margin
Dollars in millions
                       
Unaudited
                       
   
Three Months Ended
 
Twelve Months Ended
   
December 31,
 
December 31,
   
2012
 
2013
 
2014
 
2012
 
2013
 
2014
Reported Operating Revenues
 
$
32,578
   
$
33,163
   
$
34,439
   
$
127,434
   
$
128,752
   
$
132,447
 
Adjustments:
                                               
  Removal of Advertising Solutions
   
-
     
-
     
-
     
(1,049
)
   
-
     
-
 
  Storm Impacts
   
27
     
-
     
-
     
27
     
-
     
-
 
Adjusted Operating Revenues
 
$
32,605
   
$
33,163
   
$
34,439
   
$
126,412
   
$
128,752
   
$
132,447
 
                                                 
   Year-over-year growth - Adjusted
           
1.7
%
   
3.8
%
           
1.9
%
   
2.9
%
                                                 
                                                 
Adjusted Operating Revenues is a non-GAAP financial measure calculated by excluding from operating revenues significant items that are non-operational or non-recurring in nature, including dispositions. Management believes that this measure provides relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Revenues should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted Operating Revenues may differ from similarly titled measures reported by other companies.
                                                 
 
Adjusted Operating Income and Margin
                                               
Dollars in millions
                                               
Unaudited
                                               
   
Three Months Ended
 
Twelve Months Ended
   
December 31,
 
December 31,
     
2012
   
2013
   
2014
   
2012
   
2013
   
2014
                                                 
Reported Operating Income
 
$
(5,958
)
 
$
12,238
   
$
(5,550
)
 
$
12,997
   
$
30,479
   
$
11,746
 
Adjustments:
                                               
  Actuarial (gain) / loss on benefit plans
   
9,994
     
(7,584
)
   
7,869
     
9,994
     
(7,584
)
   
7,869
 
  Abandonment of network assets
   
-
     
-
     
2,120
     
-
     
-
     
2,120
 
  Other significant adjustments1
   
176
     
-
     
460
     
176
     
(229
)
   
948
 
  Employee separation charges
   
-
     
501
     
-
     
-
     
501
     
-
 
  Removal of Advertising Solutions
   
-
     
-
     
-
     
(170
)
   
-
     
-
 
Adjusted Operating Income
 
$
4,212
   
$
5,155
   
$
4,899
   
$
22,997
   
$
23,167
   
$
22,683
 
     Year-over-year growth - Adjusted
           
22.4
%
   
-5.0
%
           
0.7
%
   
-2.1
%
Adjusted Operating Income Margin*
   
12.9
%
   
15.5
%
   
14.2
%
   
18.2
%
   
18.0
%
   
17.1
%
                                                 
1Other significant adjustments include 2014 costs related to the Leap and Alltel wireless integrations, DIRECTV merger, and other asset write-offs; 2013 costs related to spectrum transfer; and 2012 costs related to a storm impact.
                                                 
Adjusted Operating Income and Margin are non-GAAP financial measures calculated by excluding from operating revenues and operating expenses significant items that are non-operational or non-recurring in nature. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Income and Margin exclude all actuarial gains or losses ($7.9 billion loss in 2014) associated with our pension and postemployment benefit plans, which we immediately recognize in the income statement, pursuant to our accounting policy for the recognition of actuarial gains/losses. As a result, Adjusted Operating Income and Margin reflect an expected return on plan assets of $4.1 billion (based on an average expected return on plan assets of 7.75%), rather than the actual return on plan assets excluding international pension of $4.6 billion (actual return of 8.8%), as included in the GAAP measure of income.
 
Adjusted Operating Income and Margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculation of Adjusted Operating Income and Margin, as presented, may differ from similarly titled measures reported by other companies.
 
*Adjusted Operating Income Margin is calculated by dividing Adjusted Operating Income by Adjusted Operating Revenues.
                                                 
 
 

 
Financial Data
                   
AT&T Inc.
                 
Non-GAAP Consolidated Reconciliation
Annualized Net-Debt-to-Adjusted-EBITDA Ratio
                 
Dollars in millions
                 
Unaudited
                 
   
Three Months Ended
   
3/31/14
   
6/30/14
   
9/30/14
   
12/31/14
   
2014
                   
  Operating Revenues
 
$
32,476
   
$
32,575
   
$
32,957
   
$
34,439
   
$
132,447
  Operating Expenses
   
26,198
     
26,959
     
27,555
     
39,989
     
120,701
Total Operating Income (Loss)
   
6,278
     
5,616
     
5,402
     
(5,550
)
   
11,746
  Add Back Depreciation and Amortization
   
4,617
     
4,550
     
4,539
     
4,567
     
18,273
Consolidated Reported EBITDA
   
10,895
     
10,166
     
9,941
     
(983
)
   
30,019
  Add Back:
                                     
   Actuarial loss on benefit plans
   
-
     
-
     
-
     
7,869
     
7,869
   Abandonment of network assets
   
-
     
-
     
-
     
2,120
     
2,120
   Merger, wireless integration, and other costs1
   
81
     
97
     
213
     
396
     
787
Total Consolidated Adjusted EBITDA
   
10,976
     
10,263
     
10,154
     
9,402
     
40,795
Annualized Consolidated Adjusted EBITDA
                                   
40,795
  End-of-period current debt
                                   
6,056
  End-of-period long-term debt
                                   
76,011
Total End-of-Period Debt
                                   
82,067
  Less Cash and Cash Equivalents
                                   
8,603
  Less Bank Securities - Certificates of Deposit & Time Deposits2
                             
1,890
Net Debt Balance
                                   
71,574
                                       
Annualized Net-Debt-to-Adjusted-EBITDA Ratio
                                   
1.75
1 Adjustments include Operations and Support expenses for Leap and Alltel wireless integration costs, DIRECTV merger costs and other asset write-off costs.
2 Bank Securities are included in "Other current assets" on the Consolidated Balance Sheets.
 
Net-Debt-to-EBITDA ratios are non-GAAP financial measures frequently used by investors and credit rating agencies. Management believes these measures provide relevant and useful information to investors and other users of our financial data. Net debt is calculated by subtracting cash and cash equivalents from the sum of debt maturing within one year and long-term debt. The Net-Debt-to-EBITDA ratio is calculated by dividing the Net Debt by annualized EBITDA. Annualized EBITDA is calculated by annualizing the year-to-date EBITDA.
 
Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.
       
 

 
Financial Data
                 
AT&T Inc.
               
Non-GAAP Consolidated Reconciliation     
Adjusted Diluted EPS
               
Unaudited
               
                 
   
Three Months Ended
Twelve Months Ended
   
December 31,
December 31,
   
2013
 
2014
 
2013
 
2014
                 
Reported Diluted EPS
 
$
1.31
   
$
(0.77
)
 
$
3.39
   
$
1.19
 
Adjustments:
                               
  Actuarial (gain) / loss on benefit plans
   
(0.89
)
   
0.94
     
(0.88
)
   
0.94
 
  Abandonment of network assets
   
-
     
0.25
     
-
     
0.25
 
  Other significant adjustments1
   
-
     
0.13
     
-
     
0.19
 
  Early debt redemption costs
   
0.07
     
-
     
0.07
     
0.02
 
  Employee separation charges
   
0.06
     
-
     
0.06
     
-
 
  Tax and spectrum transfer
   
-
     
-
     
(0.08
)
   
-
 
  América Móvil - Gain on AMX shares sale
   
(0.02
)
   
-
     
(0.06
)
   
(0.08
)
Adjusted Diluted EPS
 
$
0.53
   
$
0.55
   
$
2.50
   
$
2.51
 
                                 
   Year-over-year growth - Adjusted
           
3.8
%
           
0.4
%
                                 
                                 
Weighted Average Common Shares Outstanding
                               
 with Dilution (000,000)
   
5,283
     
5,214
     
5,385
     
5,221
 
                                 
1Includes a loss from the divestiture of Connecticut Wireline Properties, Leap and Alltel wireless integration costs, DIRECTV merger costs, and other asset write-off costs.
                                 
Adjusted Diluted EPS is a non-GAAP financial measure calculated by excluding from operating revenues, operating expenses and equity in net income of affiliates certain significant items that are non-operational or non-recurring in nature, including dispositions. Management believes that this measure provides relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculation of Adjusted Diluted EPS, as presented, may differ from similarly titled measures reported by other companies.
                                 
Sum of components may not tie due to rounding.
 
 

 
Financial Data
                             
AT&T Inc.
                           
Non-GAAP Wireless Reconciliation
Wireless Segment EBITDA
                           
Dollars in millions
                           
Unaudited
                           
   
Three Months Ended
   
Twelve Months Ended
   
12/31/13
 
3/31/14
 
6/30/14
 
9/30/14
 
12/31/14
 
12/31/13
 
12/31/14
                             
Segment Operating Revenues
                           
 Service
 
$
15,660
   
$
15,387
   
$
15,148
   
$
15,423
   
$
15,074
   
$
61,552
   
$
61,032
 
 Equipment
   
2,777
     
2,479
     
2,782
     
2,914
     
4,785
     
8,347
     
12,960
 
    Total Segment Operating Revenues
 
$
18,437
   
$
17,866
   
$
17,930
   
$
18,337
   
$
19,859
   
$
69,899
   
$
73,992
 
                                                         
Segment Operating Expenses
                                                       
 Operations and support
   
12,576
     
10,882
     
11,568
     
11,855
     
14,619
     
44,508
     
48,924
 
 Depreciation and amortization
   
1,915
     
1,931
     
2,035
     
1,965
     
2,010
     
7,468
     
7,941
 
    Total Segment Operating Expenses
   
14,491
     
12,813
     
13,603
     
13,820
     
16,629
     
51,976
     
56,865
 
Segment Operating Income
   
3,946
     
5,053
     
4,327
     
4,517
     
3,230
     
17,923
     
17,127
 
Segment Operating Income Margin
   
21.4
%
   
28.3
%
   
24.1
%
   
24.6
%
   
16.3
%
   
25.6
%
   
23.1
%
                                                         
Plus: Depreciation and amortization
   
1,915
     
1,931
     
2,035
     
1,965
     
2,010
     
7,468
     
7,941
 
EBITDA1
 
$
5,861
   
$
6,984
   
$
6,362
   
$
6,482
   
$
5,240
   
$
25,391
   
$
25,068
 
EBITDA as a % of Service Revenues2
   
37.4
%
   
45.4
%
   
42.0
%
   
42.0
%
   
34.8
%
   
41.3
%
   
41.1
%
                                                         
1EBITDA is defined as Operating Income Before Depreciation and Amortization.
2Service revenues include Wireless data, voice, text and other service revenues.
 
                                                         
 
 

Financial Data        
                         
AT&T Inc.
                       
Non-GAAP Wireless Reconciliation      
Wireless Segment Adjusted EBITDA
                       
Dollars in millions
                       
Unaudited
 
Three Months Ended
 
Twelve Months Ended
   
December 31,
 
December 31,
   
2012
 
2013
 
2014
 
2012
 
2013
 
2014
Reported Service Revenues
 
$
14,949
   
$
15,660
   
$
15,074
   
$
59,186
   
$
61,552
   
$
61,032
 
Adjustments:
                                               
  Storm Impacts
   
22
     
-
     
-
     
22
     
-
     
-
 
Adjusted Service Revenues
 
$
14,971
   
$
15,660
   
$
15,074
   
$
59,208
   
$
61,552
   
$
61,032
 
                                                 
EBITDA1
 
$
4,346
   
$
5,861
   
$
5,240
   
$
23,467
   
$
25,391
   
$
25,068
 
EBITDA as a % of Service Revenues2
   
29.1
%
   
37.4
%
   
34.8
%
   
39.6
%
   
41.3
%
   
41.1
%
Adjustments:
                                               
  Wireless integration expense3
   
-
     
-
     
293
     
-
     
-
     
577
 
  Storm impact
   
128
     
-
     
-
     
128
     
-
     
-
 
Adjusted EBITDA1
 
$
4,474
   
$
5,861
   
$
5,533
   
$
23,595
   
$
25,391
   
$
25,645
 
Adjusted EBITDA as a % of Adjusted Service Revenues2
29.9
%
   
37.4
%
   
36.7
%
   
39.9
%
   
41.3
%
   
42.0
%
                                                 
 
1 EBITDA is defined as operating income before depreciation and amortization.
2 Service revenues include Wireless data, voice, text and other service revenues.
3 Operations and Support expenses for Leap and Alltel wireless integration costs.
                                                 
 
 

 
 
 
Financial Data
             
AT&T Inc.
           
Non-GAAP Wireline Reconciliation
Wireline Segment EBITDA
           
Dollars in millions
           
Unaudited
           
   
Three Months Ended
   
12/31/13
 
9/30/14
 
12/31/14
             
Segment Operating Revenues
           
 Service
 
$
14,434
   
$
14,368
   
$
14,240
 
 Equipment
   
282
     
247
     
332
 
    Total Segment Operating Revenues
 
$
14,716
   
$
14,615
   
$
14,572
 
                         
Segment Operating Expenses
                       
 Operations and support
   
10,501
     
10,761
     
10,553
 
 Depreciation and amortization
   
2,761
     
2,571
     
2,554
 
    Total Segment Operating Expenses
   
13,262
     
13,332
     
13,107
 
Segment Operating Income
   
1,454
     
1,283
     
1,465
 
Segment Operating Income Margin
   
9.9
%
   
8.8
%
   
10.1
%
                         
Plus: Depreciation and amortization
   
2,761
     
2,571
     
2,554
 
EBITDA1
 
$
4,215
   
$
3,854
   
$
4,019
 
EBITDA Margin
   
28.6
%
   
26.4
%
   
27.6
%
                         
1EBITDA is defined as Operating Income Before Depreciation and Amortization.
 
 
 
 

 
Financial Data
                                         
AT&T Inc.
                                       
Non-GAAP Reconciliation of Revenues     
Adjusted Operating Revenues Excluding Connecticut Wireline Properties1
                             
Dollars in millions
                                       
Unaudited
 
Three Months Ended
 
Twelve Months Ended
   
3/31/13
   
6/30/13
   
9/30/13
   
12/31/13
   
3/31/14
   
6/30/14
   
9/30/14
   
12/31/14
   
12/31/13
   
12/31/14
 
Connecticut Wireline Operating Revenues
 
$
273
   
$
281
   
$
279
   
$
275
   
$
275
   
$
274
   
$
272
   
$
67
   
$
1,108
   
$
888
 
   Consumer Markets
   
165
     
169
     
169
     
169
     
174
     
173
     
170
     
43
     
672
     
560
 
   AT&T Business Solutions
   
110
     
111
     
109
     
107
     
101
     
99
     
101
     
24
     
437
     
325
 
   Other
   
(2
)
   
1
     
1
     
(1
)
   
0
     
2
     
1
     
(0
)
   
(1
)
   
3
 
                                                                                 
                                                                                 
Total AT&T Operating Revenues
 
$
31,356
   
$
32,075
   
$
32,158
   
$
33,163
   
$
32,476
   
$
32,575
   
$
32,957
   
$
34,439
   
$
128,752
   
$
132,447
 
   Less Connecticut Wireline
   
(273
)
   
(281
)
   
(279
)
   
(275
)
   
(275
)
   
(274
)
   
(272
)
   
(67
)
   
(1,108
)
   
(888
)
Adjusted AT&T Operating Revenues
 
$
31,083
   
$
31,794
   
$
31,879
   
$
32,888
   
$
32,201
   
$
32,301
   
$
32,685
   
$
34,372
   
$
127,644
   
$
131,559
 
        Year-over-year growth - Adjusted                                    
3.6
%
   
1.6
%
   
2.5
%
   
4.5
%
           
3.1
%
                                                                                 
                                                                                 
Wireline Operating Revenues
 
$
14,655
   
$
14,773
   
$
14,670
   
$
14,716
   
$
14,601
   
$
14,637
   
$
14,615
   
$
14,572
   
$
58,814
   
$
58,425
 
   Less Connecticut Wireline
   
(273
)
   
(281
)
   
(279
)
   
(275
)
   
(275
)
   
(274
)
   
(272
)
   
(67
)
   
(1,108
)
   
(888
)
Adjusted Wireline Operating Revenues
 
$
14,382
   
$
14,492
   
$
14,391
   
$
14,441
   
$
14,326
   
$
14,363
   
$
14,343
   
$
14,505
   
$
57,706
   
$
57,537
 
        Year-over-year growth - Adjusted                                    
-0.4
%
   
-0.9
%
   
-0.3
%
   
0.4
%
           
-0.3
%
                                                                                 
                                                                                 
Wireline Consumer Operating Revenues
 
$
5,480
   
$
5,579
   
$
5,567
   
$
5,638
   
$
5,715
   
$
5,748
   
$
5,735
   
$
5,643
   
$
22,264
   
$
22,841
 
   Less Connecticut Wireline
   
(165
)
   
(169
)
   
(169
)
   
(169
)
   
(174
)
   
(173
)
   
(170
)
   
(43
)
   
(672
)
   
(560
)
Adjusted Wireline Consumer Operating Revenues
 
$
5,315
   
$
5,410
   
$
5,398
   
$
5,469
   
$
5,541
   
$
5,575
   
$
5,565
   
$
5,600
   
$
21,592
   
$
22,281
 
        Year-over-year growth - Adjusted                                    
4.3
%
   
3.0
%
   
3.1
%
   
2.4
%
           
3.2
%
                                                                                 
                                                                                 
Wireline Business Solutions Operating Revenues
 
$
8,906
   
$
8,923
   
$
8,845
   
$
8,836
   
$
8,667
   
$
8,668
   
$
8,666
   
$
8,593
   
$
35,510
   
$
34,594
 
   Less Connecticut Wireline
   
(110
)
   
(111
)
   
(109
)
   
(107
)
   
(101
)
   
(99
)
   
(101
)
   
(24
)
   
(437
)
   
(325
)
Adjusted Wireline Business Operating Revenues
 
$
8,796
   
$
8,812
   
$
8,736
   
$
8,729
   
$
8,566
   
$
8,569
   
$
8,565
   
$
8,569
   
$
35,073
   
$
34,269
 
        Year-over-year growth - Adjusted                                    
-2.6
%
   
-2.8
%
   
-2.0
%
   
-1.8
%
           
-2.3
%
                                                                                 
                                                                                 
Wireline Strategic Business Services Revenues2
  $
1,978
    $
2,099
    $
2,157
    $
2,248
    $
2,296
    $
2,382
    $
2,465
   
$
2,559
    $
8,482
   
$
9,702
 
   Less Connecticut Wireline Revenues
   
(8
)
   
(9
)
   
(9
)
   
(10
)
   
(11
)
   
(11
)
   
(13
)
   
(2
)
   
(36
)
   
(37
)
Adjusted Wireline Strategic Business Services Revenues
 
$
1,970
   
$
2,090
   
$
2,148
   
$
2,238
   
$
2,285
   
$
2,371
   
$
2,452
   
$
2,557
   
$
8,446
   
$
9,665
 
       Year-over-year growth - Adjusted                                    
16.0
%
   
13.4
%
   
14.2
%
   
14.3
%
           
14.4
%
                                                                                 
                                                                                 
Wireline U-verse Services Revenue
  $
2,690
    $
2,931
    $
3,061
    $
3,276
    $
3,470
    $
3,657
    $
3,791
   
$
3,898
    $
11,958
   
$
14,816
 
   Less Connecticut Wireline
   
(84
)
   
(91
)
   
(95
)
   
(100
)
   
(105
)
   
(109
)
   
(111
)
   
(28
)
   
(370
)
   
(353
)
Adjusted U-verse Services Revenues
 
$
2,606
   
$
2,840
   
$
2,966
   
$
3,176
   
$
3,365
   
$
3,548
   
$
3,680
   
$
3,870
   
$
11,588
   
$
14,463
 
       Year-over-year growth - Adjusted                                    
29.1
%
   
24.9
%
   
24.1
%
   
21.9
%
           
24.8
%
                                                                                 
1Prior-period amounts restated to conform to current-period reporting methodology and divestiture of Connecticut Wireline Properties. Sum of segments' revenues within a quarter might not tie to total revenues due to rounding. For ease of presentation, Connecticut Wireline Properties revenues are presented separately on the schedules above.
                                                                                 
2Strategic business services are AT&T's most advanced business solutions, including VPNs, Ethernet, cloud, hosting, IP conferencing, VoIP, MIS over Ethernet, U-verse and security services.
                                                                                 
These Adjusted Operating Revenues are non-GAAP financial measures calculated by excluding the operating revenues of Connecticut wireline properties sold in October 2014. Management believes that thess measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Revenues should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted Operating Revenues may differ from similarly titled measures reported by other companies.
                                                                                 
                                                                                 
 


Exhibit 99.3
EBITDA DISCUSSION

For AT&T, EBITDA is defined as operating income before depreciation and amortization. EBITDA service margin is calculated as EBITDA divided by service revenues. EBITDA differs from Segment Operating Income (Loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.

We believe these measures are relevant and useful information to our investors as they are part of AT&T's internal management reporting and planning processes and are important metrics that management uses to evaluate the operating performance of its wireless operations. These measures are used by management as a gauge of our success in acquiring, retaining and servicing wireless subscribers because we believe these measures reflect AT&T's ability to generate and grow subscriber revenues while providing a high level of customer service in a cost-effective manner. Management also uses these measures as a method of comparing our Wireless segment's performance with that of many of its competitors. The financial and operating metrics which affect EBITDA include the key revenue and expense drivers for which AT&T Mobility's operating managers are responsible and upon which we evaluate their performance.

EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA excludes other income (expense) – net, net income attributable to noncontrolling interest and equity in net income (loss) of affiliates, as these do not reflect the operating results of our wireless subscriber base and national footprint that we utilize to obtain and service our customers. Equity in net income (loss) of affiliates represents AT&T Mobility's proportionate share of the net income (loss) of affiliates in which it exercises significant influence, but does not control. As AT&T Mobility does not control these entities, our management excludes these results when evaluating the performance of our primary operations. EBITDA excludes interest expense and the provision for income taxes. Excluding these items eliminates the expenses associated with its capitalization and tax structures. Finally, EBITDA excludes depreciation and amortization, in order to eliminate the impact of capital investments.

We believe EBITDA as a percentage of service revenues to be a more relevant measure of our Wireless segment operating margin than EBITDA as a percentage of total revenue. We generally subsidize a portion of our wireless handset sales, all of which are recognized in the period in which we sell the handset. Management views this equipment subsidy as a cost to acquire or retain a subscriber, which is recovered through the ongoing service revenue that is generated by the subscriber. We also use wireless service revenues to calculate margin to facilitate comparison, both internally and externally with our wireless competitors, as they calculate their margins using wireless service revenues as well.
 
There are material limitations to using these non-GAAP financial measures. EBITDA and EBITDA service margin, as we have defined them, may not be comparable to similarly titled measures reported by other companies. Furthermore, these performance measures do not take into account certain significant items, including depreciation and amortization, interest expense, tax expense and equity in net income (loss) of affiliates, which directly affect our Wireless segment income. Management compensates for these limitations by carefully analyzing how its competitors present performance measures that are similar in nature to EBITDA as we present it, and considering the economic effect of the excluded expense items independently as well as in connection with its analysis of net income as calculated in accordance with GAAP. EBITDA and EBITDA service margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP.
 


FREE CASH FLOW DISCUSSION

Free cash flow is defined as cash from operations minus construction and capital expenditures. Free cash flow after dividends is defined as cash from operations minus construction, capital expenditures and dividends. Free cash flow yield is defined as cash from continuing operations less construction and capital expenditures as a percentage of market capitalization computed on the last trading day of the quarter. Market capitalization is computed by multiplying the end of period stock price by the end of period shares outstanding. We believe these metrics provide useful information to our investors because management reviews free cash flow as an important indicator of how much cash is generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views it as a measure of cash available to pay debt and return cash to shareowners.

NET DEBT TO EBITDA DISCUSSION

Net Debt to EBITDA ratios are non-GAAP financial measures frequently used by investors and credit rating agencies and management believes these measures provide relevant and useful information to investors and other users of our financial data. The Net Debt to EBITDA ratio is calculated by dividing the Net Debt by annualized EBITDA. Net Debt is calculated by subtracting cash and cash equivalents and certificates of deposit and time deposits that greater than 90 days, from the sum of debt maturing within one year and long-term debt. Annualized EBITDA is calculated by annualizing the year-to-date EBITDA.

Adjusted EBITDA excludes costs which are non-recurring in nature. Adjusted EBITDA also excludes net actuarial gains or losses associated with our pension and postemployment benefit plans, which we immediately recognize in the income statement, pursuant to our accounting policy for the recognition of actuarial gains/losses. As a result, the Adjusted EBITDA reflects an expected return on plan assets rather than the actual return on plan assets, as included in the GAAP measure of income. This measure is consistent with metrics under our existing credit agreements.

ADJUSTING ITEMS DISCUSSION

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS are non-GAAP financial measures calculated by excluding from operating revenues, operating expenses and income tax expense certain significant items that are non-operational or non-recurring in nature, including dispositions and merger integration and transaction costs. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted diluted EPS, as presented, may differ from similarly titled measures reported by other companies.


AT&T (NYSE:T)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more AT&T Charts.
AT&T (NYSE:T)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more AT&T Charts.