Penetration Rates increased in 2024 to 16.6%
in Greenfield Markets
ENGLEWOOD, Colo., March 14,
2025 /PRNewswire/ -- WideOpenWest, Inc. ("WOW!" or
the "Company") (NYSE: WOW), one of the nation's leading broadband
providers, with an efficient, high-performing network that passes
nearly 2.0 million residential, business and wholesale consumers,
today announced financial and operating results for the quarter and
year ended December 31, 2024.
Financial Highlights (1)
- Fourth quarter Total Revenue of $152.6
million, a decrease of $16.2
million, or 9.6%, compared to the fourth quarter of
2023
- Full year Total Revenue of $630.9
million, a decrease of $55.8
million, or 8.1%, compared to the corresponding period of
2023
- Fourth quarter HSD Revenue totaled $104.9 million, a decrease of $3.8 million, or 3.5% compared to fourth quarter
of 2023
- Full year HSD Revenue totaled $423.6
million, a decrease of $6.8
million, or 1.6%, compared to the corresponding period of
2023
- Net Loss was $10.6 million and
$58.8 million for the quarter and
year ended December 31, 2024
- Net loss of 10,200 HSD RGUs for the quarter ended December 31, 2024, including 5,400 related to
Hurricanes Helene and Milton.
- Fourth quarter Adjusted EBITDA was $73.7
million, an increase of $2.5
million, or 3.5% compared to the fourth quarter of 2023
- Full year Adjusted EBITDA was $288.4
million, an increase of $13.0
million, or 4.7% compared to the corresponding period of
2023
- Passed approximately 31,500 new homes in Greenfield markets and
increased penetration rates to 16.6% for the year ended
December 31, 2024
"I am pleased with the progress we made in 2024, especially in
our Greenfield markets where we passed an additional 31,500 new
homes and increased our penetration rate to 16.6%," said
Teresa Elder, WOW!'s CEO. "We
continue to see the success of our simplified pricing strategy
which contributed to year-over-year ARPU growth, reinforcing our
commitment to our strategy."
"Our fourth quarter results reflect continued momentum in our
Greenfield fiber expansion markets and strong cost
management," said John Rego,
WOW!'s CFO. "We saw 4.7% year-over-year growth in our Adjusted
EBITDA, as we drove efficiencies in our business and re-accelerated
our investments in new markets."
Revenue
Total Revenue was $152.6 million and $630.9
million for the quarter and year ended December 31, 2024, down $16.2 million and $55.8
million as compared to the corresponding periods in
2023.
Total Subscription Revenue for the quarter and year ended
December 31, 2024 was
$140.3 million and $581.8 million, down $15.2
million, or 9.8%, and $53.8
million, or 8.5%, as compared to the corresponding periods
in 2023. The decrease was the result of a $49.6 million shift in service offering mix
primarily driven by the reduction in Video and HSD RGUs, and a
$25.5 million decrease in volume
across all services. The decrease was partially offset by a
$21.3 million increase in average
revenue per unit ("ARPU"), inclusive of $2.5
million of revenue credits issued for Hurricanes Helene and
Milton, and rate increases issued for Video services and, to a
lesser extent, HSD services, during 2024. ARPU is calculated
as subscription revenue for each of the HSD, Video and Telephony
services divided by the average total RGUs for each service
category for the respective period.
(1) Refer
to "Non-GAAP Financial Measures" "Unaudited Reconciliations of
GAAP Measures to Non-GAAP Measures," and "Subscriber Information"
in this Press Release for definitions and information related to
Adjusted EBITDA and reconciliation of non-GAAP measures to the
closest comparable GAAP measures and why our management
thinks it is beneficial to present such non-GAAP
measures.
|
Other Business Services Revenue totaled $4.8 million and $19.6
million for the quarter and year ended December 31, 2024, down $0.5 million, or 9.4%, and $1.4 million, or 6.7%, as compared to the
corresponding periods in 2023. The decrease in each period was
primarily due to decreases in data center revenue.
Other Revenue totaled $7.5 million
and $29.5 million for the quarter and
year ended December 31, 2024, down
$0.5 million, or 6.3%, and
$0.6 million, or 2.0%, compared to
the corresponding periods in 2023. The decrease in each
period is primarily due to decreases in shopping, line assurance,
and advertising, partially offset by increases in streaming partner
revenue.
Costs and Expenses
Operating Expenses (excluding
Depreciation and Amortization) totaled $62.1
million and $256.8 million for
the quarter and year ended December 31,
2024, down $9.6 million, or
13.4%, and $44.2 million, or 14.7%,
compared to the corresponding periods in 2023. The decreases are
primarily driven by reduction in direct operating expenses,
specifically programming expenses of $35.4
million, which aligns with the reduction in Video RGUs
between periods, increases in capitalizable activity, as well as
decreases in bad debt expenses, call center costs, and stock
compensation, partially offset by increases in compensation related
expenses. We expect the reduction in Video RGUs and
associated decrease in programming expenses to continue as our
customer base shifts towards HSD only.
Selling, General, and Administrative totaled $42.9 million and $155.0
million for the quarter and year ended
December 31, 2024, up $9.1
million, or 26.9%, and down $45.4
million, or 22.7%, compared to the corresponding periods in
2023. The decrease in the full year period is primarily
attributable to a $43.5 decrease in
the patent litigation expense net of a $3.8 refund from an indemnification claim related
to this matter, in addition to decrease in marketing expenses
and stock compensation. The decreases are partially offset by
increases in legal and professional fees primarily related to the
negotiation and execution of our Priority Credit Agreement in the
fourth quarter of 2024, which primarily drove the increase in the
fourth quarter compared to the prior year period. The Company
also received $1.5 million of
business interruption proceeds in the fourth quarter of 2024
related to the hurricane damage in the third and fourth quarters
which are recorded as an offset to selling, general and
administrative expenses.
Net Loss
Net Loss for the quarter and year ended
December 31, 2024 was $10.6 million and $58.8
million, compared to $43.5
million and $287.7 million for
the quarter and year ended December 31,
2023. The net profit margin was (6.9)% and (9.3)% for the
quarter and year ended December 31, 2024 as compared to a
net profit margin of (25.8)% and (41.9)% for the quarter and year
ended December 31, 2023.
Adjusted EBITDA
Adjusted EBITDA for the quarter and
year ended December 31, 2024 was
$73.7 million and $288.4 million, an increase of $2.5 million and an increase of $13.0
million, compared to the corresponding periods in 2023. Adjusted
EBITDA Margin was 48.3% and 45.7% for the quarter and year ended
December 31, 2024 as compared to
42.2% and 40.1% for the quarter and year ended December 31, 2023.
Subscribers
WOW! reported Total Subscribers of 478,700
as of December 31, 2024, a decrease
of 25,400 compared to December 31,
2023, down 11,800 compared to September 30, 2024. HSD RGUs totaled 470,400 as
of December 31, 2024, a decrease of
19,700 compared to December 31, 2023,
down 10,200 compared to September 30,
2024.
Market Expansion
Market Expansion projects passed an
additional 11,600 homes for the quarter ended December 31, 2024, including 9,300 additional
homes in Greenfield markets and 2,300 additional homes in Edge-out
projects. As of December 31, 2024,
Greenfield initiatives passed a total of 61,900 homes and
10,300 subscribers, representing a 16.6% penetration rate.
At December 31, 2024, the 2024
Edge-out projects passed 8,300 new homes and 3,300 subscribers,
representing a 39.8% penetration rate. The 2023 Edge-out projects
passed 18,500 new homes and 5,700 subscribers, which represents
30.8% penetration. The 2022 Edge-out projects passed 2,900 new
homes and 900 subscribers, which represents 31.0% penetration.
Capital Expenditures
Capital Expenditures totaled
$215.8 million for the year ended
December 31, 2024, representing a
$53.1 million, or 19.7%, decrease
compared to the year ended December
31, 2023. The decrease is primarily related to
decreases in line extensions as the Company paused market expansion
construction during the third quarter of 2024 pending the
additional liquidity provided by our Priority Credit Agreement.
Core Capital Expenditures, or total capital expenditures excluding
expansion capital expenditures, equated to 20.8% of Total Revenue
for the year ended December 31,
2024.
Liquidity and Leverage
During the fourth quarter of
2024, the Company entered into a new Priority Credit Agreement
which refinanced our prior indebtedness and included $200.0 million in new borrowings.
Borrowings under our Priority Credit Agreement consists of three
tranches: (i) a first out term loan, which bears interest at SOFR
plus 7.00%, (ii) a second out term loan, which bears interest at
SOFR plus 3.00%, and (iii) a revolving credit facility which bears
interest at SOFR plus 2.75%.
As of December 31, 2024, the total
outstanding amount of long-term debt and finance lease obligations
was $1,017.4 million, and cash and
cash equivalents were $38.8 million.
Total Net Leverage as of December 31,
2024 was 3.5x on a LTM Adjusted EBITDA basis and undrawn
revolver capacity totaled $150.7
million.
Acquisition Proposal Update
On May 2, 2024, the WOW! Board of Directors received
an unsolicited non-binding preliminary acquisition proposal from
DigitalBridge Investments, LLC and various Crestview entities. A
special committee of independent directors has been formed to
evaluate the Proposal. The Special Committee has retained
Centerview Partners and Wachtell, Lipton, Rosen & Katz as its
financial and legal advisors. The work of the Special Committee is
ongoing. WOW! does not undertake any obligation to make any further
public comment or disclosure on matters related to the proposal or
related matters unless and until WOW! determines that additional
disclosure is appropriate or required by law.
First Quarter 2025 Guidance
|
|
Q1
2025
|
HSD Revenue
|
|
$102.0 -
$104.0
|
Total
Revenue
|
|
$147.0 -
$149.0
|
Adjusted
EBITDA
|
|
$72.0 -
$74.0
|
|
|
|
HSD net
additions
|
|
(6,000 -
4,500)
|
Webcast
WOW! will host a webcast on Friday, March 14, 2025, at 8:00 a.m. Eastern to discuss the operating and
financial results contained in this press release. The conference
call and webcast will be broadcast live on the Company's investor
relations website at ir.wowway.com. Those parties interested in
participating can use the information as follows:
Call Date:
|
Friday, March 14,
2025
|
|
Call Time:
|
8:00 a.m.
Eastern
|
|
Dial In:
|
(800)
715-9871
|
|
International:
|
(646)
307-1963
|
|
Conf. ID:
|
2688718
|
|
|
|
|
A webcast version of the call will be available on the Company's
investor relations website.
WIDEOPENWEST, INC.
AND SUBSIDIARIES
CONSOLIDATED BALANCE
SHEETS
(unaudited)
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
(in millions,
except share data)
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
38.8
|
|
$
|
23.4
|
Accounts
receivable—trade, net of allowance for credit losses of $3.3 and
$6.7, respectively
|
|
|
32.0
|
|
|
38.8
|
Accounts
receivable—other
|
|
|
2.1
|
|
|
9.5
|
Prepaid expenses and
other
|
|
|
38.9
|
|
|
38.5
|
Total current
assets
|
|
|
111.8
|
|
|
110.2
|
Right-of-use lease
assets—operating
|
|
|
19.3
|
|
|
20.1
|
Property, plant and
equipment, net
|
|
|
831.2
|
|
|
830.4
|
Franchise operating
rights
|
|
|
278.3
|
|
|
278.3
|
Goodwill
|
|
|
225.1
|
|
|
225.1
|
Intangible assets
subject to amortization, net
|
|
|
0.6
|
|
|
1.0
|
Other non-current
assets
|
|
|
46.2
|
|
|
49.6
|
Total
assets
|
|
$
|
1,512.5
|
|
$
|
1,514.7
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Accounts
payable—trade
|
|
$
|
42.2
|
|
$
|
59.5
|
Accrued
interest
|
|
|
19.8
|
|
|
1.6
|
Current portion of
long-term lease liability—operating
|
|
|
4.6
|
|
|
4.3
|
Accrued liabilities and
other
|
|
|
72.8
|
|
|
60.0
|
Current portion of
long-term debt and finance lease obligations
|
|
|
20.0
|
|
|
18.8
|
Current portion of
unearned service revenue
|
|
|
23.8
|
|
|
25.4
|
Total current
liabilities
|
|
|
183.2
|
|
|
169.6
|
Long-term debt and
finance lease obligations, net of debt issuance costs —less current
portion
|
|
|
997.4
|
|
|
915.7
|
Long-term lease
liability—operating
|
|
|
16.9
|
|
|
18.0
|
Deferred income taxes,
net
|
|
|
91.0
|
|
|
125.7
|
Other non-current
liabilities
|
|
|
15.2
|
|
|
27.5
|
Total
liabilities
|
|
|
1,303.7
|
|
|
1,256.5
|
Commitments and
contingencies
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Preferred stock, $0.01
par value, 100,000,000 shares authorized; 0 shares issued and
outstanding
|
|
|
—
|
|
|
—
|
Common stock, $0.01 par
value, 700,000,000 shares authorized; 100,219,835 and 98,594,629
issued as
of December 31, 2024
and December 31, 2023, respectively; 84,810,418 and 83,557,786
outstanding as
of December 31, 2024
and December 31, 2023, respectively
|
|
|
1.0
|
|
|
1.0
|
Additional paid-in
capital
|
|
|
402.9
|
|
|
391.8
|
Retained earnings
(accumulated deficit)
|
|
|
(38.5)
|
|
|
20.3
|
Treasury stock at cost,
15,409,417 and 15,036,843 shares as of December 31, 2024
and
December 31, 2023,
respectively
|
|
|
(156.6)
|
|
|
(154.9)
|
Total
stockholders' equity
|
|
|
208.8
|
|
|
258.2
|
Total liabilities and
stockholders' equity
|
|
$
|
1,512.5
|
|
$
|
1,514.7
|
WIDEOPENWEST, INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS FOR THE THREE MONTHS AND YEAR
ENDED
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Year
ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(in millions, except
for share data)
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
HSD
|
|
$
|
104.9
|
|
$
|
108.7
|
|
$
|
423.6
|
|
$
|
430.4
|
Video
|
|
|
25.6
|
|
|
35.0
|
|
|
116.2
|
|
|
157.6
|
Telephony
|
|
|
9.8
|
|
|
11.8
|
|
|
42.0
|
|
|
47.6
|
Total subscription
services revenue
|
|
|
140.3
|
|
|
155.5
|
|
|
581.8
|
|
|
635.6
|
Other business
services
|
|
|
4.8
|
|
|
5.3
|
|
|
19.6
|
|
|
21.0
|
Other
|
|
|
7.5
|
|
|
8.0
|
|
|
29.5
|
|
|
30.1
|
Total
revenue
|
|
|
152.6
|
|
|
168.8
|
|
|
630.9
|
|
|
686.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (excluding
depreciation and amortization)
|
|
|
62.1
|
|
|
71.7
|
|
|
256.8
|
|
|
301.0
|
Selling, general and
administrative
|
|
|
42.9
|
|
|
33.8
|
|
|
155.0
|
|
|
200.4
|
Depreciation and
amortization
|
|
|
52.3
|
|
|
51.9
|
|
|
212.6
|
|
|
193.5
|
Impairment losses on
intangibles
|
|
|
—
|
|
|
47.0
|
|
|
—
|
|
|
306.8
|
|
|
|
157.3
|
|
|
204.4
|
|
|
624.4
|
|
|
1,001.7
|
Income (loss) from
operations
|
|
|
(4.7)
|
|
|
(35.6)
|
|
|
6.5
|
|
|
(315.0)
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(18.2)
|
|
|
(20.0)
|
|
|
(88.6)
|
|
|
(71.1)
|
Loss on early
extinguishment of debt
|
|
|
(1.0)
|
|
|
—
|
|
|
(1.0)
|
|
|
—
|
Other income,
net
|
|
|
0.1
|
|
|
0.4
|
|
|
1.0
|
|
|
2.3
|
Loss from operations
before provision for income tax
|
|
|
(23.8)
|
|
|
(55.2)
|
|
|
(82.1)
|
|
|
(383.8)
|
Income tax
benefit
|
|
|
13.2
|
|
|
11.7
|
|
|
23.3
|
|
|
96.1
|
Net loss
|
|
$
|
(10.6)
|
|
$
|
(43.5)
|
|
$
|
(58.8)
|
|
$
|
(287.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss
per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.13)
|
|
$
|
(0.54)
|
|
$
|
(0.72)
|
|
$
|
(3.53)
|
Diluted
|
|
$
|
(0.13)
|
|
$
|
(0.54)
|
|
$
|
(0.72)
|
|
$
|
(3.53)
|
Weighted-average common
shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
82,090,840
|
|
|
80,999,350
|
|
|
81,859,903
|
|
|
81,595,766
|
Diluted
|
|
|
82,090,840
|
|
|
80,999,350
|
|
|
81,859,903
|
|
|
81,595,766
|
WIDEOPENWEST, INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
Year
ended
|
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
(in millions)
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(58.8)
|
|
$
|
(287.7)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
210.0
|
|
|
193.1
|
Deferred income
taxes
|
|
|
(34.7)
|
|
|
(99.6)
|
Provision for
credit losses
|
|
|
9.5
|
|
|
12.7
|
Loss on sale of
assets, net
|
|
|
—
|
|
|
0.3
|
Loss (gain) on
sale of operating assets, net
|
|
|
2.6
|
|
|
0.4
|
Amortization of
debt issuance costs and discount
|
|
|
2.4
|
|
|
1.7
|
Change in fair
value of derivative instruments
|
|
|
2.9
|
|
|
—
|
Loss on debt
extinguishment
|
|
|
1.0
|
|
|
—
|
Impairment
losses on intangibles
|
|
|
—
|
|
|
306.8
|
Non-cash
compensation
|
|
|
11.1
|
|
|
16.8
|
Other non-cash
items
|
|
|
(0.3)
|
|
|
(0.2)
|
Changes in
operating assets and liabilities:
|
|
|
—
|
|
|
—
|
Receivables and
other operating assets
|
|
|
7.7
|
|
|
(15.0)
|
Payables and
accruals
|
|
|
10.3
|
|
|
5.8
|
Net cash provided by
operating activities
|
|
$
|
163.7
|
|
$
|
135.1
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
(215.8)
|
|
$
|
(268.9)
|
Other investing
activities
|
|
|
0.2
|
|
|
0.1
|
Net cash used in
investing activities
|
|
$
|
(215.6)
|
|
$
|
(268.8)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Proceeds from
issuance of long-term debt
|
|
$
|
244.0
|
|
$
|
202.0
|
Payments on
long-term debt and finance lease obligations
|
|
|
(169.0)
|
|
|
(29.6)
|
Reimbursement of
finance lease payments
|
|
|
1.7
|
|
|
—
|
Payments of debt
issuance costs
|
|
|
(7.9)
|
|
|
—
|
Purchase of
shares
|
|
|
(1.5)
|
|
|
(46.3)
|
Net cash provided by
financing activities
|
|
$
|
67.3
|
|
$
|
126.1
|
Increase (decrease) in
cash and cash equivalents
|
|
|
15.4
|
|
|
(7.6)
|
Cash and cash
equivalents, beginning of period
|
|
|
23.4
|
|
|
31.0
|
Cash and cash
equivalents, end of period
|
|
$
|
38.8
|
|
$
|
23.4
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|
|
|
Cash paid during
the periods for interest, net
|
|
$
|
68.0
|
|
$
|
67.5
|
Cash received
during the periods for interest rate swap
|
|
$
|
3.3
|
|
$
|
—
|
Cash paid during
the periods for income taxes
|
|
$
|
8.4
|
|
$
|
10.9
|
Cash received
during the periods for refunds of income taxes
|
|
$
|
0.6
|
|
$
|
5.0
|
Insurance
proceeds received for business interruption
|
|
$
|
1.5
|
|
$
|
—
|
Indemnification
proceeds received for patent litigation
|
|
$
|
3.8
|
|
$
|
—
|
Non-cash investing and
financing activities:
|
|
|
|
|
|
|
Excise tax
payable
|
|
$
|
0.2
|
|
$
|
1.5
|
Paid in kind
debt fees
|
|
$
|
8.0
|
|
$
|
—
|
Capital
expenditures within accounts payable and accruals
|
|
$
|
29.3
|
|
$
|
42.6
|
About WOW! Internet, TV & Phone
WOW! is one of the nation's leading broadband providers, with an
efficient and high-performing network that passes nearly 2 million
residential, business and wholesale consumers. WOW! provides
services in 19 markets, primarily in the Midwest and Southeast,
including Michigan, Alabama, Tennessee, South
Carolina, Georgia and Florida, including the new
all-fiber networks in Central Florida, Hernando County,
Florida and Greenville County, South Carolina. With an expansive portfolio of
advanced services, including high-speed Internet services, cable
TV, home phone, mobile phone, business data, voice, and cloud
services, the company is dedicated to providing outstanding service
at affordable prices. WOW! also serves as a leader in exceptional
human resources practices, having been recognized 11 times by the
National Association for Business Resources as a Best &
Brightest Company to Work For in the Nation, winning the award for
the last seven consecutive years and making the 2024 Top 101
National Winners list. Visit wowway.com for more
information.
Cautionary Statement Regarding Forward-Looking
Statements
Certain statements in this press release that are
not historical facts contain "forward-looking statements" within
the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. These forward-looking statements represent our
goals, beliefs, plans and expectations about our prospects for the
future and other future events. Forward-looking statements include
all statements that are not historical fact and can be identified
by terms such as "may," "intend," "might," "will," "should,"
"could," "would," "anticipate," "expect," "believe," "estimate,"
"plan," "project," "predict," "potential," or the negative of these
terms. Although these forward-looking statements reflect our
good-faith belief and reasonable judgment based on current
information, these statements are qualified by important factors,
many of which are beyond our control that could cause our actual
results to differ materially from those in the forward-looking
statements. These factors and other risks that could cause our
actual results to differ materially include all matters relating to
the acquisition proposal (including any response by the Company to
such proposal, any further actions that may be taken by Crestview,
DigitalBridge or any third party, any transaction that may result
from the proposal or otherwise, the possibility that no transaction
may result from the proposal or any impact on our business or
operations as a result of the proposal), the effects of adverse
weather events, including recent hurricanes in the southeastern
U.S., and the other matters set forth in the section entitled "Risk
Factors" in our Annual Report filed on Form 10-K with the
Securities and Exchange Commission ("SEC") and other reports
subsequently filed with the SEC. Given these uncertainties, you
should not place undue reliance on any such forward-looking
statements. The forward-looking statements included in this report
are made as of the date hereof or the date specified herein, based
on information available to us as of such date. Except as required
by law, we assume no obligation to update these forward-looking
statements, even if new information becomes available in the
future.
Non-GAAP Financial Measures
The Company has included
certain non-GAAP financial measures in this release, including
Adjusted EBITDA and Adjusted EBITDA margin. These terms, as defined
herein, are not intended to be considered in isolation, as a
substitute for, or superior to, the financial information prepared
and presented in accordance with generally accepted accounting
principles in the United States of
America ("GAAP"). These terms may vary from the use of
similar terms by other companies in our industry due to different
methods of calculation and therefore are not necessarily
comparable.
We believe that these non-GAAP measures enhance an investor's
understanding of our financial performance. We believe that these
non-GAAP measures are useful financial metrics to assess our
operating performance from period to period by excluding certain
items that we believe are not representative of our core business.
We believe that these non-GAAP measures provide investors with
useful information for assessing the comparability between periods
of our ability to generate cash from operations sufficient to pay
taxes, to service debt and to undertake Capital Expenditures. We
use these non-GAAP measures for business planning purposes and in
measuring our performance relative to that of our competitors. We
believe these non-GAAP measures are measures commonly used by
investors to evaluate our performance and that of our
competitors.
Adjusted EBITDA eliminates the impact of expenses that do not
relate to overall business performance and is defined by WOW! as
net income (loss) before interest expense, income taxes,
depreciation and amortization (including impairments), impairment
losses on intangibles and goodwill, write-off of any asset, loss on
early extinguishment of debt, integration and restructuring
expenses and all non-cash charges and expenses (including stock
compensation expense) and certain other income and expenses.
Adjusted EBITDA should not be considered as an alternative to net
income (loss), operating income or any other performance measures
derived in accordance with GAAP as measures of operating
performance, operating cash flows or liquidity.
Refer to "Reconciliations of GAAP Measures to Non-GAAP
Measures" and the accompanying tables below for a
reconciliation of Adjusted EBITDA to Net Income and Adjusted EBITDA
margin to Net Profit margin which are the most directly comparable
corresponding GAAP financial measures.
Subscriber Information
The Company uses the terms
defined below throughout this release.
Homes passed are reported as the number of serviceable
addresses, such as single residence homes, apartments and
condominium units, and businesses passed by our broadband network
and listed in our database.
We deliver multiple services to our customers, as such we report
Total Subscribers as the number of Subscribers who receive at least
one of our HSD, Video or Telephony services, without regard to
which or how many services they subscribe. We define each of the
individual HSD Subscribers, Video Subscribers and Telephony
Subscribers as a Revenue Generating Unit ("RGU").
While we take appropriate steps to ensure subscriber information
is presented on a consistent and accurate basis at any given
balance sheet date, we periodically review our policies in light of
the variability we may encounter across our different markets due
to the nature and pricing of products and services and billing
systems. Accordingly, we may from time to time make appropriate
adjustments to our subscriber information based on such
reviews.
WIDEOPENWEST, INC.
AND SUBSIDIARIES Reconciliations of GAAP Measures to
Non-GAAP Measures (unaudited)
|
|
The following table
provides a reconciliation of Adjusted EBITDA and Adjusted EBITDA
Margin to Net (Loss) Income and Net Profit Margin for the
periods presented:
|
|
|
|
Three months
ended
|
|
Year
ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(in millions)
|
Net loss
|
|
$
|
(10.6)
|
|
$
|
(43.5)
|
|
$
|
(58.8)
|
|
$
|
(287.7)
|
Net Profit
Margin
|
|
|
(6.9) %
|
|
|
(25.8) %
|
|
|
(9.3) %
|
|
|
(41.9) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
Depreciation and amortization
|
|
|
52.3
|
|
|
51.9
|
|
|
212.6
|
|
|
193.5
|
Impairment losses
on intangibles
|
|
|
—
|
|
|
47.0
|
|
|
—
|
|
|
306.8
|
Interest
expense
|
|
|
18.2
|
|
|
20.0
|
|
|
88.6
|
|
|
71.1
|
Loss on early
extinguishment of debt
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
Non-recurring
professional fees, M&A integration and restructuring
expense
|
|
|
25.3
|
|
|
4.9
|
|
|
62.0
|
|
|
27.8
|
Patent litigation
settlement
|
|
|
(2.0)
|
|
|
—
|
|
|
(3.8)
|
|
|
45.4
|
Non-cash stock
compensation
|
|
|
2.8
|
|
|
2.9
|
|
|
11.1
|
|
|
16.8
|
Other income,
net
|
|
|
(0.1)
|
|
|
(0.3)
|
|
|
(1.0)
|
|
|
(2.2)
|
Income tax
benefit
|
|
|
(13.2)
|
|
|
(11.7)
|
|
|
(23.3)
|
|
|
(96.1)
|
Adjusted
EBITDA
|
|
$
|
73.7
|
|
$
|
71.2
|
|
$
|
288.4
|
|
$
|
275.4
|
Adjusted EBITDA
Margin
|
|
|
48.3 %
|
|
|
42.2 %
|
|
|
45.7 %
|
|
|
40.1 %
|
WIDEOPENWEST, INC.
AND SUBSIDIARIES Capital Expenditures and Subscriber
Information (unaudited)
|
|
The following table
provides additional information regarding our Capital Expenditures
for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Year
ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(in millions)
|
Support capital and
other
|
|
$
|
23.3
|
|
$
|
14.7
|
|
$
|
49.9
|
|
$
|
52.9
|
Customer premise
equipment
|
|
|
16.8
|
|
|
17.4
|
|
|
71.2
|
|
|
65.7
|
Scalable
infrastructure
|
|
|
5.9
|
|
|
35.4
|
|
|
64.1
|
|
|
80.1
|
Line
extensions
|
|
|
5.7
|
|
|
13.1
|
|
|
30.6
|
|
|
70.2
|
Total
|
|
$
|
51.7
|
|
$
|
80.6
|
|
$
|
215.8
|
|
$
|
268.9
|
Capital expenditures
included in total related to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Greenfields
|
|
$
|
3.9
|
|
$
|
33.8
|
|
$
|
63.7
|
|
$
|
105.0
|
Business
services
|
|
$
|
3.0
|
|
$
|
3.6
|
|
$
|
13.5
|
|
$
|
14.0
|
Edge-outs
|
|
$
|
2.5
|
|
$
|
3.4
|
|
$
|
7.4
|
|
$
|
13.4
|
The following table
provides an unaudited summary of our continuing operations
subscriber information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec.
31,
|
|
Mar.
31,
|
|
Jun.
30,
|
|
Sep.
30,
|
|
Dec.
31,
|
|
|
2023
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
Homes Passed
|
|
1,932,200
|
|
1,948,500
|
|
1,956,700
|
|
1,952,200
|
|
1,962,100
|
Total
Subscribers
|
|
504,100
|
|
500,700
|
|
495,200
|
|
490,500
|
|
478,700
|
HSD RGUs
|
|
490,100
|
|
489,700
|
|
485,000
|
|
480,600
|
|
470,400
|
Video RGUs
|
|
90,800
|
|
79,300
|
|
71,600
|
|
66,300
|
|
60,600
|
Telephony
RGUs
|
|
79,500
|
|
77,700
|
|
75,700
|
|
73,700
|
|
71,600
|
Total RGUs
|
|
660,400
|
|
646,700
|
|
632,300
|
|
620,600
|
|
602,600
|
Additional Information Available on Website:
The information in this press release should be read in
conjunction with the financial statements and footnotes contained
in the Company's Annual Report on Form 10-K for the year ended
December 31, 2024, which will be
posted on our investor relations website at ir.wowway.com,
when it is filed with the SEC. A slide presentation to accompany
the conference call and a trending schedule containing historical
customer and financial data will also be available on our
website.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/wow-reports-fourth-quarter-and-full-year-2024-results-302401487.html
SOURCE WideOpenWest, Inc.