展品99.1
 | ||||||||
ADt報告2024年第三季度業績
持續強勁的財務業績、現金生成和槓桿減少
營業收入比去年同期增長5%
持續經營方面的GAAP收入增長了7％；調整後的EBITDA增長了6％。
創紀錄的月度營業收入；穩固的客戶保留率
穩步推進，以實現2024年全年指導指標
佛羅里達州博卡拉頓， 2024年10月24日 – adt inc（紐交所：ADT），智能家居和小型企業安防-半導體領域最值得信賴的品牌，今天公佈了2024年第三季度的業績報告。
以下是第三季度的財務亮點，除非另有說明，否則將按年同比基礎上的差異列出。 前商業和太陽能部門的業績被列爲已停止運營，但現金流量措施除外。
•總營業收入增長5%，達到12億美元，月度循環營收（RMR）增長2%，達到35900萬美元（按年化計算爲43億美元）
•客戶保留率高，營業收入流失率爲12.8%，營業收入回本期爲2.2年
•持續經營業務的GAAP收入爲13200萬美元，每股攤薄盈利爲0.14美元，增長了900萬美元
•經調整後的持續經營收入爲1.83億美元，每股攤薄收益爲0.20美元，增長了3900萬美元
•持續經營調整後EBITDA爲6.59億美元，增加了3.5億美元
•截至目前爲止，經營活動提供的淨現金爲14億美元，增長了14%; 自由現金流（包括利率互換）爲52000萬美元，增長了28%
安德特在第三季度取得了可觀的業績，實現了創紀錄的月度循環營業收入餘額、良好的客戶留存率、強勁的營運利潤以及現金生成。我們的成功表現反映出員工們致力於滿足客戶需求的奉獻精神，"安德特主席、總裁兼首席執行官吉姆·德夫里斯表示。通過我們專有的ADT+平台以及最近推出的Trusted Neighbor功能，我們繼續爲客戶提供他們期望從安德特獲得的安全、便利和寧靜。在年底之際，我們已經做好了實現2024年承諾的準備，包括實現顯著的現金流增長，同時繼續投資未來並向股東返還更多資本。
1
業務亮點
•Trusted Neighbor推出 - 安防-半導體的Trusted Neighbor服務現在已經在美國各地的客戶可用。這項新的服務允許客戶通過ADT+應用程序向他們的家人授予安全、臨時的訪問權限，增強了安全性和便利性。選擇的客戶可以使用Auto-Unlock功能，通過ADT+應用程序的深度集成、Google Nest Doorbell的熟悉面孔技術和Yale鎖的支持，自動驗證受信任的個人。
•ADt 遠程協助 ADt遠程協助項目繼續以更低的成本實現高客戶滿意度，同時每天減少數千次車輛出行。到2024年第三季度，超過50%的ADt服務請求都是虛擬的。
•ADt家庭安防計劃針對State Farm 在十月，ADt擴大了其針對State Farm的家庭安防計劃，在馬里蘭州和密歇根州推出了一項新解決方案，可以檢測常見家庭區域的水漏。借鑑之前試點推出的經驗和客戶反饋，ADt繼續開發專注於積極風險檢測和強大客戶保護的定製套餐。
•戰略性大宗帳戶購買 公司以8100萬美元現金完成了戰略性大宗購買，收購了約49,000個客戶帳戶，這些帳戶來自於2023年12月的同一方，預計回報可觀。這批客戶主要集中在一些關鍵地理位置，所有這些地點都與現有平台相符，一旦整合起來，將實現強大的規模經濟。
•ADT+ 應用獲得高評分 ADT+ 應用在蘋果應用商店和谷歌Play商店的數千條評價中持續獲得高評分，平均爲4.7顆星，成爲家庭安防-半導體和智能家居類別中評分最高的應用。
•ADT的150歲生日 - 八月份，ADt自豪地慶祝了其「150歲生日」，這是標誌公司創新以確保客戶安全的150年重要里程碑。員工們敲響了紐約證券交易所的開市鍾，並與生日工程項目合作，這是一個爲居無定所的青年舉辦生日派對的非營利組織。
•颶風救災捐款 - 十月份，ADT的安全地點計劃向當地和全國組織，如美國紅十字會、隊伍紅鴿和北卡羅來納食品銀行，捐贈以支持最近颶風影響地區的救援和恢復工作。
•ADt被認可爲殘疾人士的頂級工作場所 - Newsweek將ADt列爲美國殘疾人士最偉大的工作場所之一。這一榮譽突顯了ADT對包容性的承諾，提供全面的福利待遇、具備輔助設施、無障礙的工作環境，以及殘疾員工的有意義職業發展機會。
2
繼續經營的成果 (1)(2)
| 淨現金流入（負債）: | 截至9月30日的三個月 | |||||||||||||||||||||||||
| 2024 | 2023 | 變更 | 百分比變動 | |||||||||||||||||||||||
| 通用會計原則(GAAP) | ||||||||||||||||||||||||||
| 監控和相關服務 | $ | 1,078 | $ | 1,053 | $ | 24 | 2% | |||||||||||||||||||
| 安防安裝、產品及其他 | 166 | 126 | 40 | 32% | ||||||||||||||||||||||
總收入 | $ | 1,244 | $ | 1,180 | $ | 64 | 5% | |||||||||||||||||||
持續經營利潤（損失） | $ | 132 | $ | 123 | $ | 9 | 7% | |||||||||||||||||||
| 每股持續經營業務攤薄盈利或虧損 | $ | 0.14 | $ | 0.13 | $ | 0.01 | 8% | |||||||||||||||||||
| 淨現金提供（使用）： | ||||||||||||||||||||||||||
| 經營活動 | $ | 498 | $ | 446 | $ | 52 | 12% | |||||||||||||||||||
| 投資活動 | $ | (402) | $ | (333) | $ | (68) | (20)% | |||||||||||||||||||
| 籌資活動 | $ | (41) | $ | (18) | $ | (23) | (131)% | |||||||||||||||||||
| 非GAAP措施 | ||||||||||||||||||||||||||
經營活動調整後所得稅前折舊、攤銷及利息前所得 | $ | 659 | $ | 623 | $ | 35 | 6% | |||||||||||||||||||
持續經營調整後收益（損失） | $ | 183 | $ | 144 | $ | 39 | 27% | |||||||||||||||||||
持續經營調整攤薄收益（虧損）每股數字 | $ | 0.20 | $ | 0.16 | $ | 0.04 | 25% | |||||||||||||||||||
| 調整後的自由現金流（包括利率掉期） | $ | 158 | $ | 171 | $ | (13) | (7)% | |||||||||||||||||||
| 其他措施 | ||||||||||||||||||||||||||
| 過去十二個月的營業收入回收期爲2.1年 | 2.2年 | 2.0年 | 0.2年 | 10% | ||||||||||||||||||||||
| 過去十二個月的客戶營業收入減少量 | 12.8 | % | 12.9 | % | (10) 個點子 | 無數據 | ||||||||||||||||||||
RMR | $ | 359 | $ | 350 | $ | 8 | 2% | |||||||||||||||||||
第三季度營業收入爲12.44億美元，增長5%。監控及相關服務（M&S）收入增長主要是由於平均價格上漲。安防-半導體安裝、產品和其他收入的增加主要是由於向新客戶銷售量增加和在公司所有的銷售模式下遞延訂戶獲取收入的攤銷增加。
持續經營收入爲1.32億美元，每股稀釋後收益爲0.14美元，增加900萬美元。主要歸因於收入和相關邊際持續增長，包括成本效益，部分被科技投資和更高的淨利息支出抵消。
調整後持續經營收入爲1.83億美元，每股攤薄收益爲0.20美元，增加3900萬美元，受到上述相同因素的推動，不包括利率掉期負面影響5400萬美元。
調整後的EBITDA爲6.59億美元，增長3.5億美元，主要歸因於M＆S收入和相關利潤率的持續增長，包括成本效益，部分抵消了對科技投資。
3
Balance Sheet and Cash Flow
Net cash provided by operating activities during the third quarter was $498 million, up $52 million or 12%, primarily driven by lower cash interest resulting from debt reduction and improved operating performance, partially offset by the net results of the commercial and solar businesses. Adjusted Free Cash Flow (including interest rate swaps) decreased by $13 million, which included a strategic bulk account purchase of $81 million during the quarter, in addition to the drivers above.
The Company returned $50 million to shareholders via dividends in the third quarter.
Total cash and cash equivalents were $95 million and no amounts were outstanding under the Company’s First Lien Revolving Credit Facility at the end of the quarter.
In October, the Company amended and restated its First Lien Credit Agreement with respect to the First Lien Revolving Credit Facility, which extended the maturity date to October 2029, subject to certain conditions, and obtained an additional $225 million of commitments. The new facility reduces interest rates on drawn amounts by 85 basis points and commitment fees by 20 basis points.
As of Oct. 24, 2024, approximately $225 million remains available for future share repurchases under the Share Repurchase Plan, net of $32 million of repurchases in October.
2024 Financial Outlook
Based on performance through the end of the third quarter, the Company is tightening its 2024 financial guidance within prior guidance ranges.
(in millions, except per share data) | Prior Guidance | Updated Guidance | |||||||||
Total Revenue | $4,800 - $5,000 | $4,850 - $4,950 | |||||||||
Adjusted EBITDA | $2,525 - $2,625 | $2,550 - $2,600 | |||||||||
Adjusted EPS | $0.65 - $0.75 | $0.70 - $0.75 | |||||||||
Adjusted Free Cash Flow (including interest rate swaps) | $700 - $800 | $725 - $775 | |||||||||
The Company is not providing forward-looking guidance for U.S. GAAP financial measures other than Total Revenue or a quantitative reconciliation to the most directly comparable GAAP measure for its non-GAAP financial guidance shown above because the GAAP measures cannot be reliably estimated and the reconciliations cannot be performed without unreasonable effort due to their dependence on future uncertainties and adjusting items that the Company cannot reasonably predict at this time but which may be material. Please see "Non-GAAP Measures" for additional information. | |||||||||||
Total Revenue and Adjusted EBITDA reflect the results of the former CSB segment. GAAP cash flows include results of Solar discontinued operations. Adjusted Free Cash Flow excludes amounts related to the exit from the solar business, consistent with the definition of this measure. Beginning in the third quarter of 2024, all cash flows attributable to activities of the solar business are excluded from Adjusted Free Cash Flow as the business is substantially wound down. | |||||||||||
Dividend Declaration
Effective Oct. 24, 2024, the Company’s Board of Directors declared a cash dividend of $0.055 per share to holders of the Company’s common stock and Class B common stock of record as of Dec. 12, 2024. This dividend will be paid on Jan. 9, 2025.
4
_____________________
| (1) | All variances are year-over-year unless otherwise noted. Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow (including interest rate swaps), Adjusted Income (Loss), Adjusted Diluted Income (Loss) per share (or, Adjusted EPS), Net Debt, and Net Leverage Ratio are non-GAAP measures. Refer to the “Non-GAAP Measures” section for the definitions of the terms and reconciliations to the most comparable GAAP measures included herein. The operating metrics such as Gross Customer Revenue Attrition, Unit Count, RMR, Gross RMR Additions, and Revenue Payback are approximated as there may be variations to reported results in each period due to certain adjustments the Company might make in connection with the integration over several periods of acquired companies that calculated these metrics differently, or otherwise, including periodic reassessments and refinements in the ordinary course of business. These refinements, for example, may include changes due to systems conversion or historical methodology differences in legacy systems. Results of the commercial and solar businesses are presented as discontinued operations. Except for cash flow measures, and unless otherwise noted, amounts herein have been recast to reflect the results of the Company’s continuing operations. | ||||
| (2) | Amounts may not sum due to rounding. | ||||
Conference Call
As previously announced, management will host a conference call at 10 a.m. ET today to discuss the Company’s third quarter 2024 results and lead a question-and-answer session. Participants may listen to a live webcast through the investor relations website at investor.adt.com. A replay of the webcast will be available on the website within 24 hours of the live event.
Alternatively, participants may listen to the live call by dialing 1-800-715-9871 (domestic) or 1-646-307-1963 (international), and providing the access code 4948265. An audio replay will be available for two weeks following the call, and can be accessed by dialing 1-800-770-2030 (domestic) or 1-609-800-9909 (international), and providing the access code 4948265.
A slide presentation highlighting the Company’s results will also be available on the Investor Relations section of the Company’s website. From time to time, the Company may use its website as a channel of distribution of material Company information. Financial and other material information regarding the Company is routinely posted on and accessible at investor.adt.com.
About ADT Inc.
ADT provides safe, smart and sustainable solutions for people, homes and small businesses. Through innovative offerings, unrivaled safety and a premium customer experience, all delivered by the largest networks of smart home security professionals in the U.S., we empower people to protect and connect to what matters most. For more information, visit www.adt.com.
| Investor Relations: | Media Relations: | ||||
investorrelations@adt.com Tel: 888-238-8525 | media@adt.com | ||||
5
Forward-Looking Statements
ADT has made statements in this press release that are forward-looking and therefore subject to risks and uncertainties, including those described below. All statements, other than statements of historical fact, included in this document are, or could be, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and the applicable rules and regulations of the Securities and Exchange Commission (the “SEC”) and are made in reliance on the safe harbor protections provided thereunder. These forward-looking statements relate to, among other things, the divestiture of the commercial business which was completed in October 2023 (the “Commercial Divestiture”); the Company’s exit of the residential solar business and the expected costs and benefits of such exit (the “ADT Solar Exit”); repurchases of shares of the Company’s common stock under the authorized share repurchase program; the Company’s ability to reduce debt or improve leverage ratios, or to achieve or maintain its long-term leverage goals; the integration of strategic bulk purchases of customer accounts; the Company’s outlook and/or guidance, which includes Total Revenue, Adjusted EBITDA, Adjusted Diluted Income (Loss) per Share (“Adjusted EPS”) and Adjusted Free Cash Flow (including interest rate swaps); any stated or implied outcomes with regards to the foregoing; the impact from cybersecurity attacks, including the incidents disclosed in the Current Reports on Form 8-K filed with the SEC on August 8, 2024 and October 7, 2024 (together, the “Cybersecurity Incidents”), and the related scope of investigations and expectations regarding impact to the Company's operations or financial condition, and any assumptions related thereto; and other matters. Without limiting the generality of the preceding sentences, any time we use the words “ongoing,” “expects,” “intends,” “will,” “anticipates,” “believes,” “confident,” “continue,” “propose,” “seeks,” “could,” “may,” “should,” “estimates,” “forecasts,” “might,” “goals,” “objectives,” “targets,” “planned,” “projects,” and, in each case, their negative or other various or comparable terminology, and similar expressions, we intend to clearly express that the information deals with possible future events and is forward-looking in nature. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. These forward-looking statements are based on management’s current beliefs and assumptions and on information currently available to management. We caution that these statements are subject to risks and uncertainties, many of which are outside of our control and could cause future events or results to be materially different from those stated or implied in this press release, including, among others, factors relating to uncertainties as to any difficulties with respect to the effect of the Commercial Divestiture and ADT Solar Exit on our ability to retain and hire key personnel and to maintain relationships with customers, suppliers and other business partners; risks related to the Commercial Divestiture and ADT Solar Exit, including ADT’s business becoming less diversified and the possible diversion of management’s attention from ADT’s core CSB business operations; uncertainties as to our ability and the amount of time necessary to realize the expected benefits of the Commercial Divestiture and ADT Solar Exit, including the risk that the ADT Solar Exit may not be completed in a timely manner, or that the costs of the ADT Solar Exit may exceed our best estimates; our ability to maintain and grow our existing customer base and to integrate strategic bulk purchases of customer accounts; activity in repurchasing shares of ADT’s common stock under the authorized share repurchase program; dividend rates or yields for any future quarter; the Company's ongoing assessments of the impacts of the Cybersecurity Incidents; the Company's expectations regarding its ability to contain and remediate the Cybersecurity Incidents and to effectively implement counter measures intended to safeguard the Company’s information technology assets and operations; the impact of the Cybersecurity Incidents on the Company's relationships with customers, employees and regulators; the Company’s ability to coordinate effectively with its third party business partners to address the Cybersecurity Incidents; legal, reputational and financial risks resulting from the Cybersecurity Incidents; and that any future, or still undetected, cybersecurity related incident, whether an attack, disruption, intrusion, denial of service, theft or other breach could result in unauthorized access to, or disclosure of, data, resulting in claims, costs and reputational harm that could negatively affect our actual results of operations or financial condition; and risks that are described in the Company’s Annual Report and its Quarterly Reports on Form 10-Q, including the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in those reports, and in our other filings with the SEC. Any forward-looking statement made in this press release speaks only as of the date on which it is made. ADT undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise.
6
ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data) (Unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | $ Change | % Change | |||||||||||||||||||||||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Monitoring and related services | $ | 1,078 | $ | 1,053 | $ | 24 | 2% | $ | 3,208 | $ | 3,125 | $ | 83 | 3% | ||||||||||||||||||||||||||||||||||||
| Security installation, product, and other | 166 | 126 | 40 | 32% | 430 | 355 | 75 | 21% | ||||||||||||||||||||||||||||||||||||||||||
| Total revenue | 1,244 | 1,180 | 64 | 5% | 3,638 | 3,480 | 158 | 5% | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization shown separately below): | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Monitoring and related services | 155 | 149 | 6 | 4% | 461 | 453 | 8 | 2% | ||||||||||||||||||||||||||||||||||||||||||
| Security installation, product, and other | 67 | 39 | 28 | 73% | 152 | 114 | 38 | 33% | ||||||||||||||||||||||||||||||||||||||||||
| Total cost of revenue | 222 | 187 | 35 | 19% | 613 | 567 | 46 | 8% | ||||||||||||||||||||||||||||||||||||||||||
| Selling, general, and administrative expenses | 359 | 346 | 12 | 3% | 1,106 | 1,001 | 105 | 10% | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and intangible asset amortization | 335 | 330 | 6 | 2% | 1,002 | 1,009 | (7) | (1)% | ||||||||||||||||||||||||||||||||||||||||||
| Merger, restructuring, integration, and other | 2 | 10 | (8) | (84)% | 15 | 32 | (17) | (53)% | ||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | 326 | 307 | 20 | 6% | 903 | 872 | 31 | 4% | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | (162) | (147) | (15) | (10)% | (359) | (401) | 42 | 11% | ||||||||||||||||||||||||||||||||||||||||||
| Other income (expense) | 18 | 1 | 17 | N/M | 45 | — | 45 | N/M | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes and equity in net earnings (losses) of equity method investee | 182 | 160 | 22 | 14% | 589 | 470 | 118 | 25% | ||||||||||||||||||||||||||||||||||||||||||
| Income tax benefit (expense) | (50) | (34) | (16) | (46)% | (167) | (120) | (47) | (39)% | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations before equity in net earnings (losses) of equity method investee | 132 | 126 | 6 | 5% | 422 | 350 | 72 | 20% | ||||||||||||||||||||||||||||||||||||||||||
| Equity in net earnings (losses) of equity method investee | — | (3) | 3 | N/M | — | (7) | 7 | N/M | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations | 132 | 123 | 9 | 7% | 422 | 343 | 79 | 23% | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | (5) | (209) | 205 | 98% | (111) | (456) | 345 | 76% | ||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 127 | $ | (86) | $ | 213 | N/M | $ | 311 | $ | (113) | $ | 424 | N/M | ||||||||||||||||||||||||||||||||||||
| Common Stock: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations per share - basic | $ | 0.15 | $ | 0.13 | $ | 0.46 | $ | 0.38 | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations per share - diluted | $ | 0.14 | $ | 0.13 | $ | 0.44 | $ | 0.36 | ||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) per share - basic | $ | 0.14 | $ | (0.09) | $ | 0.34 | $ | (0.12) | ||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) per share - diluted | $ | 0.13 | $ | (0.09) | $ | 0.32 | $ | (0.12) | ||||||||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding - basic | 850 | 857 | 852 | 856 | ||||||||||||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding - diluted | 913 | 918 | 913 | 919 | ||||||||||||||||||||||||||||||||||||||||||||||
| Class B Common Stock: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations per share - basic | $ | 0.15 | $ | 0.13 | $ | 0.46 | $ | 0.38 | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from continuing operations per share - diluted | $ | 0.14 | $ | 0.13 | $ | 0.44 | $ | 0.36 | ||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) per share - basic | $ | 0.14 | $ | (0.09) | $ | 0.34 | $ | (0.12) | ||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) per share - diluted | $ | 0.13 | $ | (0.09) | $ | 0.32 | $ | (0.12) | ||||||||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding - basic | 55 | 55 | 55 | 55 | ||||||||||||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding - diluted | 55 | 55 | 55 | 55 | ||||||||||||||||||||||||||||||||||||||||||||||
Note: amounts may not sum due to rounding
7
ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions) (Unaudited)
| September 30, 2024 | December 31, 2023 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 95 | $ | 15 | |||||||
| Restricted cash and restricted cash equivalents | 109 | 115 | |||||||||
| Accounts receivable, net | 397 | 370 | |||||||||
| Inventories, net | 203 | 201 | |||||||||
| Prepaid expenses and other current assets | 195 | 242 | |||||||||
| Current assets of discontinued operations | 3 | 61 | |||||||||
| Total current assets | 1,003 | 1,005 | |||||||||
| Property and equipment, net | 260 | 254 | |||||||||
| Subscriber system assets, net | 3,003 | 3,006 | |||||||||
| Intangible assets, net | 4,899 | 4,877 | |||||||||
| Goodwill | 4,904 | 4,904 | |||||||||
| Deferred subscriber acquisition costs, net | 1,289 | 1,176 | |||||||||
| Other assets | 727 | 699 | |||||||||
| Noncurrent assets of discontinued operations | 1 | 43 | |||||||||
| Total assets | $ | 16,085 | $ | 15,964 | |||||||
| Liabilities and stockholders' equity | |||||||||||
| Current liabilities: | |||||||||||
| Current maturities of long-term debt | $ | 197 | $ | 312 | |||||||
| Accounts payable | 227 | 277 | |||||||||
| Deferred revenue | 250 | 255 | |||||||||
| Accrued expenses and other current liabilities | 534 | 556 | |||||||||
| Current liabilities of discontinued operations | 38 | 80 | |||||||||
| Total current liabilities | 1,245 | 1,480 | |||||||||
| Long-term debt | 7,525 | 7,513 | |||||||||
| Deferred subscriber acquisition revenue | 2,058 | 1,915 | |||||||||
| Deferred tax liabilities | 1,117 | 1,027 | |||||||||
| Other liabilities | 230 | 219 | |||||||||
| Noncurrent liabilities of discontinued operations | 12 | 21 | |||||||||
| Total liabilities | 12,187 | 12,175 | |||||||||
| Total stockholders' equity | 3,897 | 3,789 | |||||||||
| Total liabilities and stockholders' equity | $ | 16,085 | $ | 15,964 | |||||||
Note: amounts may not sum due to rounding
8
ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions) (Unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||
| Net income (loss) | $ | 127 | $ | (86) | $ | 311 | $ | (113) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||||||||||
| Depreciation and intangible asset amortization | 335 | 330 | 1,004 | 1,059 | |||||||||||||||||||
| Amortization of deferred subscriber acquisition costs | 56 | 51 | 165 | 146 | |||||||||||||||||||
| Amortization of deferred subscriber acquisition revenue | (88) | (80) | (258) | (228) | |||||||||||||||||||
| Share-based compensation expense | 10 | 16 | 39 | 43 | |||||||||||||||||||
| Deferred income taxes | 39 | 138 | 88 | 7 | |||||||||||||||||||
| Provision for losses on receivables and inventory | 39 | 37 | 146 | 104 | |||||||||||||||||||
| Goodwill, intangible, and other asset impairments | — | 94 | 21 | 522 | |||||||||||||||||||
| Unrealized (gain) loss on interest rate swap contracts | 63 | (16) | 61 | (38) | |||||||||||||||||||
| Other non-cash items, net | 11 | 50 | 54 | 103 | |||||||||||||||||||
| Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: | |||||||||||||||||||||||
| Deferred subscriber acquisition costs | (88) | (110) | (271) | (295) | |||||||||||||||||||
| Deferred subscriber acquisition revenue | 62 | 73 | 196 | 222 | |||||||||||||||||||
| Other, net | (68) | (50) | (133) | (285) | |||||||||||||||||||
| Net cash provided by (used in) operating activities | 498 | 446 | 1,425 | 1,246 | |||||||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||||||
| Dealer generated customer accounts and bulk account purchases | (214) | (133) | (474) | (385) | |||||||||||||||||||
| Subscriber system asset expenditures | (123) | (161) | (407) | (481) | |||||||||||||||||||
| Purchases of property and equipment | (43) | (41) | (130) | (131) | |||||||||||||||||||
| Proceeds (payments) from sale of business, net of cash sold | (21) | — | (21) | — | |||||||||||||||||||
| Proceeds (payments) from interest rate swaps | (2) | — | (7) | — | |||||||||||||||||||
| Other investing, net | 1 | 2 | 4 | 9 | |||||||||||||||||||
| Net cash provided by (used in) investing activities | (402) | (333) | (1,034) | (988) | |||||||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||||||
| Proceeds from long-term borrowings | 65 | — | 971 | 650 | |||||||||||||||||||
| Proceeds from receivables facility | 44 | 72 | 190 | 212 | |||||||||||||||||||
| Proceeds (payments) from interest rate swaps | 24 | 23 | 72 | 59 | |||||||||||||||||||
| Repurchases of common stock | — | — | (93) | — | |||||||||||||||||||
| Repayment of long-term borrowings, including call premiums | (70) | (15) | (1,088) | (889) | |||||||||||||||||||
| Repayment of receivables facility | (45) | (52) | (203) | (145) | |||||||||||||||||||
| Dividends on common stock | (50) | (32) | (132) | (96) | |||||||||||||||||||
| Payments on finance leases | (8) | (11) | (23) | (32) | |||||||||||||||||||
| Other financing, net | (2) | (2) | (10) | (34) | |||||||||||||||||||
| Net cash provided by (used in) financing activities | (41) | (18) | (316) | (275) | |||||||||||||||||||
| Cash and cash equivalents and restricted cash and restricted cash equivalents: | |||||||||||||||||||||||
| Net increase (decrease) | 56 | 95 | 75 | (18) | |||||||||||||||||||
| Beginning balance | 149 | 261 | 130 | 374 | |||||||||||||||||||
| Ending balance | $ | 205 | $ | 356 | $ | 205 | $ | 356 | |||||||||||||||
9
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
ADT sometimes uses information (“non-GAAP financial measures”) that is derived from the consolidated financial statements, but that is not presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). Under SEC rules, non-GAAP financial measures may be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results.
The following information includes definitions of the Company’s non-GAAP financial measures used in this release, reasons management believes these measures are useful to investors regarding the Company’s financial condition and results of operations, additional purposes, if any, for which management uses the non-GAAP financial measures, and limitations to using these non-GAAP financial measures, as well as reconciliations of these non-GAAP financial measures to the most comparable GAAP measures. Each non-GAAP financial measure is presented following the corresponding GAAP measure so as not to imply that more emphasis should be placed on the non-GAAP measure. The limitations of non-GAAP financial measures are best addressed by considering these measures in conjunction with the appropriate GAAP measures. In addition, computations of these non-GAAP measures may not be comparable to other similarly titled measures reported by other companies.
With regard to the Company’s financial guidance for 2024, the Company is not providing a quantitative reconciliation for forward-looking Adjusted EBITDA to GAAP income (loss) from continuing operations, Adjusted EPS to GAAP diluted income (loss) per share from continuing operations, and Adjusted Free Cash Flow (including interest rate swaps) to GAAP net cash provided by operating activities, which are the most directly comparable respective GAAP measures. These GAAP measures cannot be reliably predicted or estimated without unreasonable effort due to their dependence on future uncertainties, such as the adjustment of items used in the following reconciliations. Additionally, information not currently available to the Company about other adjusting items could have a potentially unpredictable and potentially significant impact on future GAAP financial results.
Unless otherwise noted, non-GAAP measures herein reflect the results of only the Company’s continuing operations. Unless otherwise noted, Free Cash Flow, Adjusted Free Cash Flow, and Adjusted Free Cash Flow (including interest rate swaps) reflect the results of both continuing and discontinued operations, which is consistent with the presentation of the GAAP measure net cash provided by (used in) operating activities. Adjusted Free Cash Flow and Adjusted Free Cash Flow (including interest rate swaps) exclude amounts related to the exit from the solar business, consistent with the definition of these measures. Beginning in the third quarter of 2024, all cash flows attributable to activities of the solar business are excluded from these measures as the business is substantially wound down.
10
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Free Cash Flow, Adjusted Free Cash Flow, and Adjusted Free Cash Flow including interest rate swaps
The Company defines Free Cash Flow as cash flows from operating activities less cash outlays related to capital expenditures. The Company defines capital expenditures to include accounts purchased through the Company’s network of authorized dealers or third parties outside of the Company’s authorized dealer network, subscriber system asset expenditures, and purchases of property and equipment. These items are subtracted from cash flows from operating activities because they represent long-term investments that are required for normal business activities.
The Company defines Adjusted Free Cash Flow as Free Cash Flow adjusted for net cash flows related to (i) net proceeds from the Company’s consumer receivables facility; (ii) restructuring and integration payments; (iii) integration-related capital expenditures; and (iv) transaction costs and other payments or receipts that may mask operating results or business trends. Adjusted Free Cash Flow including interest rate swaps reflects Adjusted Free Cash Flow plus net cash settlements on interest rate swaps presented outside of net cash provided by (used in) operating activities.
The Company believes the presentations of these non-GAAP measures are appropriate to provide investors with useful information about the Company’s ability to repay debt, make other investments, and pay dividends. The Company believes the presentation of Adjusted Free Cash Flow is also a useful measure of the cash flow attributable to normal business activities, inclusive of the net cash flows associated with the acquisition of subscribers, as well as the Company’s ability to repay other debt, make other investments, and pay dividends. Further, Adjusted Free Cash Flow including interest rate swaps is a useful measure of Adjusted Free Cash Flow inclusive of all cash interest.
There are material limitations to using these non-GAAP measures. These non-GAAP measures adjust for cash items that are ultimately within management’s discretion to direct, and therefore, may imply that there is less or more cash available than the most comparable GAAP measure. These non-GAAP measures are not intended to represent residual cash flow for discretionary expenditures since debt repayment requirements and other non-discretionary expenditures are not deducted.
The non-GAAP measures in the table below include cash flows associated with both continuing and discontinued operations consistent with the applicable GAAP presentation on the Statement of Cash Flows.
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
| Net cash provided by (used in): | |||||||||||||||||||||||
| Operating activities | $ | 498 | $ | 446 | $ | 1,425 | $ | 1,246 | |||||||||||||||
| Investing activities | $ | (402) | $ | (333) | $ | (1,034) | $ | (988) | |||||||||||||||
| Financing activities | $ | (41) | $ | (18) | $ | (316) | $ | (275) | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 498 | $ | 446 | $ | 1,425 | $ | 1,246 | |||||||||||||||
| Dealer generated customer accounts and bulk account purchases | (214) | (133) | (474) | (385) | |||||||||||||||||||
| Subscriber system asset expenditures | (123) | (161) | (407) | (481) | |||||||||||||||||||
| Purchases of property and equipment | (43) | (41) | (130) | (131) | |||||||||||||||||||
| Free Cash Flow | 119 | 111 | 415 | 249 | |||||||||||||||||||
| Net proceeds (payments) from receivables facility | (1) | 20 | (13) | 68 | |||||||||||||||||||
Restructuring and integration payments(1) | 4 | 13 | 30 | 27 | |||||||||||||||||||
Other, net(2) | 14 | 4 | 23 | 5 | |||||||||||||||||||
| Adjusted Free Cash Flow | $ | 137 | $ | 148 | $ | 454 | $ | 348 | |||||||||||||||
Interest rate swaps presented outside operating activities(3) | 22 | 23 | 66 | 59 | |||||||||||||||||||
| Adjusted Free Cash Flow (including interest rate swaps) | $ | 158 | $ | 171 | $ | 520 | $ | 408 | |||||||||||||||
Note: amounts may not sum due to rounding
_______________________
(1)During 2024, primarily includes costs related to the ADT Solar Exit. During 2023, primarily includes costs associated with ADT Solar.
(2)During 2024, primarily includes payments related to liabilities associated with the solar business, as well as third party costs associated with implementation of a new ERP system that the Company will not continue to incur once the ERP system is fully implemented, which is expected to complete in the second half of 2025. During 2023, primarily includes separation costs related to the divestiture of the commercial business.
(3)Includes net settlements related to interest rate swaps presented outside of net cash provided by (used in) operating activities.
11
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Adjusted EBITDA from Continuing Operations (“Adjusted EBITDA”) and Adjusted EBITDA Margin from Continuing Operations (“Adjusted EBITDA Margin”)
The Company believes Adjusted EBITDA is useful to investors to measure the operational strength and performance of its business. The Company believes the presentation of Adjusted EBITDA is useful as it provides investors additional information about operating profitability adjusted for certain non-cash items, non-routine items the Company does not expect to continue at the same level in the future, as well as other items not core to its operations. Further, the Company believes Adjusted EBITDA provides a meaningful measure of operating profitability because the Company uses it for evaluating business performance, making budgeting decisions, and comparing company performance against other peer companies using similar measures.
The Company defines Adjusted EBITDA as income (loss) from continuing operations adjusted for (i) interest; (ii) taxes; (iii) depreciation and amortization, including depreciation of subscriber system assets and other fixed assets and amortization of dealer and other intangible assets; (iv) amortization of deferred costs and deferred revenue associated with subscriber acquisitions; (v) share-based compensation expense; (vi) merger, restructuring, integration, and other items; (vii) impairment charges; and (viii) non-cash, non-routine, or other adjustments or charges not necessary to operate our business.
There are material limitations to using Adjusted EBITDA as it does not include certain significant items which directly affect income (loss) from continuing operations (the most comparable GAAP measure).
The discussion above is also applicable to Adjusted EBITDA margin, which is calculated as Adjusted EBITDA as a percentage of total revenue.
| Three Months Ended September 30, | Twelve Months Ended September 30, | ||||||||||||||||
| (in millions) | 2024 | 2023 | 2024 | ||||||||||||||
| Income (loss) from continuing operations | $ | 132 | $ | 123 | $ | 529 | |||||||||||
| Interest expense, net | 162 | 147 | 528 | ||||||||||||||
| Income tax expense (benefit) | 50 | 34 | 207 | ||||||||||||||
| Depreciation and intangible asset amortization | 335 | 330 | 1,329 | ||||||||||||||
| Amortization of deferred subscriber acquisition costs | 56 | 48 | 216 | ||||||||||||||
| Amortization of deferred subscriber acquisition revenue | (88) | (77) | (338) | ||||||||||||||
| Share-based compensation expense | 10 | 10 | 47 | ||||||||||||||
Merger, restructuring, integration and other | 2 | 10 | 22 | ||||||||||||||
Other, net(1) | (1) | (1) | 14 | ||||||||||||||
| Adjusted EBITDA from continuing operations | $ | 659 | $ | 623 | $ | 2,553 | |||||||||||
| Income (loss) from continuing operations to total revenue ratio | 11 | % | 10 | % | 11 | % | |||||||||||
| Adjusted EBITDA Margin (as percentage of Total Revenue) | 53 | % | 53 | % | 53 | % | |||||||||||
Note: amounts may not sum due to rounding
_______________________
(1)During the three months ended 2024, primarily includes unrealized (gains) / losses related to interest rate swaps presented in other income (expense). During the twelve months ended 2024, primarily includes unrealized (gains) / losses related to interest rate swaps presented in other income (expense) and loss on extinguishment of debt, partially offset by the gain on sale of a business and other investment.
12
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Historical Adjusted EBITDA (including discontinued operations)
The Company believes the presentation of historical Adjusted EBITDA provides useful information to investors about the Company's operating profitability adjusted for certain non-cash items, non-routine items that the Company does not expect to continue at the same level in the future, as well as other items that are not core to the Company's operations. Further, the Company believes historical Adjusted EBITDA provides a meaningful measure of operating profitability because the Company uses it for evaluating business performance, making budgeting decisions, and comparing company performance against that of other peer companies using similar measures.
The Company defines historical Adjusted EBITDA as net income or loss adjusted for (i) interest; (ii) taxes; (iii) depreciation and amortization, including depreciation of subscriber system assets and other fixed assets and amortization of dealer and other intangible assets; (iv) amortization of deferred costs and deferred revenue associated with subscriber acquisitions; (v) share-based compensation expense; (vi) merger, restructuring, integration, and other; (vii) losses on extinguishment of debt; (viii) radio conversion costs net of any related incremental revenue earned; (ix) adjustments related to acquisitions, such as contingent consideration and purchase accounting adjustments, or dispositions; (x) impairment charges; and (xi) other income/gain or expense/loss items such as changes in fair value of certain financial instruments or financing and consent fees.
Historical Adjusted EBITDA includes results of the Company's continuing and discontinued operations and reflects the calculation of the measure prior to the Company reporting results of the commercial and solar businesses as discontinued operations.
There are material limitations to using historical Adjusted EBITDA as it does not reflect certain significant items, which directly affect net income or loss (the most comparable GAAP measure).
Twelve Months Ended September 30, | |||||
| (in millions) | 2023 | ||||
| Net income (loss) | $ | 38 | |||
| Interest expense, net | 551 | ||||
| Income tax expense (benefit) | 28 | ||||
| Depreciation and intangible asset amortization | 1,470 | ||||
| Amortization of deferred subscriber acquisition costs | 190 | ||||
| Amortization of deferred subscriber acquisition revenue | (296) | ||||
| Share-based compensation expense | 60 | ||||
Merger, restructuring, integration and other | 80 | ||||
Goodwill impairment(1) | 511 | ||||
Change in fair value of other financial instruments(2) | (96) | ||||
Other, net(3) | 2 | ||||
| Historical Adjusted EBITDA | $ | 2,539 | |||
Note: amounts may not sum due to rounding
_______________________
(1)Represents goodwill impairment charges related to the Solar reporting unit.
(2)In connection with the State Farm investment, amounts represent the change in fair value of a contingent forward purchase contract related to the tender offer during 2022.
(3)Primarily includes revenue and costs associated with replacing cellular technology used in many of our security systems pursuant to a replacement program.
13
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Adjusted Income (Loss) from Continuing Operations (“Adjusted Income (Loss)”) and Adjusted Diluted Income (Loss) per Share from Continuing Operations (“Adjusted Diluted Income (Loss) per Share” or “Adjusted EPS”)
The Company defines Adjusted Income (Loss) as income (loss) from continuing operations adjusted for (i) merger, restructuring, integration, and other; (ii) share-based compensation expense; (iii) unrealized gains and losses on interest rate swap contracts not designated as hedges; (iv) impairment charges; (v) non-cash, non-routine, or other adjustments or charges not necessary to operate our business; and (vi) the impact these adjusted items have on taxes.
Adjusted Diluted Income (Loss) per share is Adjusted Income (Loss) divided by diluted weighted-average shares outstanding of common stock. When the control number for the GAAP calculation is negative, diluted weighted-average shares outstanding of common stock does not include the assumed conversion of Class B common stock and other potential shares, such as share-based compensation awards, to shares of common stock.
The Company believes Adjusted Income (Loss) and Adjusted Diluted Income (Loss) per share are benchmarks used by analysts and investors who follow the industry for comparison of its performance with other companies in the industry, although these measures may not be directly comparable to similar measures reported by other companies.
There are material limitations to using these measures, as they do not reflect certain significant items which directly affect income (loss) from continuing operations and related per share amounts (the most comparable GAAP measures).
| Three Months Ended September 30, | |||||||||||
| (in millions, except per share data) | 2024 | 2023 | |||||||||
| Income (loss) from continuing operations | $ | 132 | $ | 123 | |||||||
Merger, restructuring, integration, and other | 2 | 10 | |||||||||
| Share-based compensation expense | 10 | 10 | |||||||||
Interest rate swaps, net(1) | 63 | 9 | |||||||||
Other, net | (5) | (1) | |||||||||
Tax impact on adjustments(2) | (18) | (7) | |||||||||
| Adjusted Income (Loss) from continuing operations | $ | 183 | $ | 144 | |||||||
Weighted-average shares outstanding - diluted(3): | |||||||||||
| Common Stock | 913 | 918 | |||||||||
| Class B Common Stock | 55 | 55 | |||||||||
| Income (loss) per share from continuing operations - diluted: | |||||||||||
| Common Stock | $ | 0.14 | $ | 0.13 | |||||||
| Class B Common Stock | $ | 0.14 | $ | 0.13 | |||||||
Adjusted Diluted Income (Loss) per share(4) | $ | 0.20 | $ | 0.16 | |||||||
Note: amounts may not sum due to rounding.
_______________________
(1)Primarily includes the unrealized (gain) or loss on interest rate swaps not designated as cash flow hedges. During the three months ended 2023, includes $25 million associated with the reclassification to interest expense, net from accumulated other comprehensive income of historical losses related to certain interest rate swaps for which the Company previously applied hedge accounting but for which the cash flows are probable of not occurring as a result of the partial redemption of the Company’s First Lien Term Loan due 2026.
(2)Represents the federal and state blended statutory rate.
(3)Refer to the Company’s Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K for further discussion regarding the computation of diluted weighted-average shares outstanding of common stock.
(4)Calculated as Adjusted Income (Loss) divided by diluted weighted-average shares outstanding of common stock.
14
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Leverage Ratios
Net Leverage Ratio is calculated as the ratio of net debt to last twelve months (“LTM”) Adjusted EBITDA from continuing operations. Net debt is calculated as total debt excluding the Receivables Facility, including capital leases, minus cash and cash equivalents. Refer to the discussion on Adjusted EBITDA for descriptions of the differences between Adjusted EBITDA and net income (loss) from continuing operations, which is the most comparable GAAP measure. The Company believes Net Leverage Ratio is a useful measure of the Company's credit position and progress towards leverage targets. There are material limitations to using Net Leverage Ratio as the Company may not always be able to use cash to repay debt on a dollar-for-dollar basis.
| (in millions) | September 30, 2024 | ||||
Total debt (book value)(1) | $ | 7,721 | |||
| LTM Income (loss) from continuing operations | $ | 529 | |||
| Debt to income (loss) from continuing operations ratio | 14.6x | ||||
| (in millions) | September 30, 2024 | ||||
| Revolver | $ | — | |||
| Term loans | 1,984 | ||||
| First lien and ADT notes | 4,100 | ||||
| Receivables facility | 423 | ||||
Finance leases and other(2) | 74 | ||||
| Total first lien debt | $ | 6,581 | |||
| Second lien notes | 1,300 | ||||
Total debt(3) | $ | 7,881 | |||
| Less: Cash and cash equivalents | (95) | ||||
| Less: Receivables Facility | (423) | ||||
| Net debt | $ | 7,362 | |||
| LTM Adjusted EBITDA from continuing operations | $ | 2,553 | |||
| Net leverage ratio | 2.9x | ||||
Note: amounts may not sum due to rounding
_______________________
(1)Excludes Solar finance leases consistent with the GAAP presentation as a discontinued operation.
(2)Includes debt related to Solar business.
(3)Debt instruments are stated at face value.
15
ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES
Historical Leverage Ratios
Historical Net Leverage Ratio is calculated as the ratio of net debt to LTM Historical Adjusted EBITDA. Net debt is calculated as total debt excluding the Receivables Facility, including capital leases, minus cash and cash equivalents. Refer to the discussion on Historical Adjusted EBITDA for descriptions of the differences between Historical Adjusted EBITDA and net income (loss), which is the most comparable GAAP measure. The Company believes Net Leverage Ratio is a useful measure of the Company's credit position and progress towards leverage targets. There are material limitations to using Net Leverage Ratio as the Company may not always be able to use cash to repay debt on a dollar-for-dollar basis.
Historical Leverage Ratio includes results of the Company's continuing and discontinued operations and reflects the calculation of the measure prior to the Company reporting results of the commercial and solar businesses as discontinued operations.
| (in millions) | September 30, 2023 | ||||
| Total debt (book value) | $ | 9,697 | |||
| LTM net income (loss) | $ | 38 | |||
| Debt to income (loss) ratio | 256.0x | ||||
| (in millions) | September 30, 2023 | ||||
| Revolver | $ | — | |||
| Term loans | 3,343 | ||||
| First lien and ADT notes | 4,700 | ||||
| Receivables facility | 423 | ||||
| Finance leases and other | 119 | ||||
| Total first lien debt | $ | 8,584 | |||
| Second lien notes | 1,300 | ||||
Total debt(1) | $ | 9,884 | |||
| Less: Cash and cash equivalents | (239) | ||||
| Less: Receivables Facility | (423) | ||||
| Net debt | $ | 9,222 | |||
| LTM Historical Adjusted EBITDA | $ | 2,539 | |||
| Net leverage ratio | 3.6x | ||||
Note: amounts may not sum due to rounding
_______________________
(1)Debt instruments are stated at face value.
16