Investor Presentaiton
CONSOLIDATED LEVERAGE RATIO DEFINITION & RECONCILIATION
We have set forth below our consolidated leverage and net leverage ratios, which include VTR. Our
consolidated leverage and net leverage ratios, each a non-GAAP measure, are defined as (i) adjusted total
debt and finance lease obligations (total carrying value of debt and finance lease obligations plus discounts,
premiums and deferred finance costs, less projected derivative principal-related cash receipts) less cash and
cash equivalents divided by (ii) last two quarters annualized Adjusted OIBDA as of December 31, 2021. For
purposes of these calculations, adjusted total debt and finance lease obligations is measured using swapped
LIBERTY
LATIN AMERICA
foreign currency rates. We believe our consolidated leverage and net leverage ratios are useful because they
allow our investors to consider the aggregate leverage on the business inclusive of any leverage at the Liberty
Latin America level, not just at each of our operations. Investors should view consolidated leverage and net
leverage as supplements to, and not substitutes for, the ratios calculated based upon measures presented in
accordance with U.S. GAAP. Below are the reconciliations of the numerator and denominator used to calculate
the consolidated leverage and net leverage ratios as of December 31, 2021 and September 30, 2021:
September 30, 2021
December 31, 2021
in USD millions; except leverage ratios
Total debt and finance lease obligations
Discounts, premiums and deferred financing costs, net
Projected derivative principal-related cash payments (1)
Adjusted total debt and finance lease obligations
Less: Cash and cash equivalents
Net debt and finance lease obligations
Operating income (2):
Operating income for the three months ended June 30, 2021
Operating income for the three months ended September 30, 2021
Operating loss for the three months ended December 31, 2021
Operating income (loss) - last two quarters
Annualized operating income (loss) – last two quarters annualized
Adjusted OIBDA (3).
Adjusted OIBDA for the three months ended June 30, 2021
Adjusted OIBDA for the three months ended September 30, 2021
Adjusted OIBDA for the three months ended December 31, 2021
Adjusted OIBDA - last two quarters
Annualized Adjusted OIBDA - last two quarters annualized
Consolidated debt and finance lease obligations to operating income ratio
Consolidated net debt and finance lease obligations to operating income ratio
Consolidated leverage ratio
Consolidated net leverage ratio
(1) Amounts represent the U.S. dollar equivalents and are based on interest rates and exchange rates that were in effect as of December 31, 2021 and September 30, 2021, respectively.
9,020.7
147.4
(31.0)
9,137.1
1,071.0
8,066.1
9,064.9
143.2
(104.2)
9,103.9
1,066.4
8,037.5
173.0
N/A
139.0
139.0
N/A
(411.8)
312.0
(272.8)
624.0
(545.6)
464.0
N/A
446.1
446.1
N/A
469.6
910.1
915.7
1,831.4
(16.6)x
(14.7)x
1,820.2
14.5 x
12.7 x
5.0 x
4.4 x
5.0 x
4.4 x
(2) Operating income or loss is the closest U.S. GAAP measure to Adjusted OIBDA, as discussed in Adjusted OIBDA and Adjusted OIBDA less P&E Additions above. Accordingly, we have presented consolidated debt and finance lease obligations to operating income (loss) and consolidated net debt and finance lease obligations to
operating income (loss) as the most directly comparable financial ratios to our non-GAAP consolidated leverage and consolidated net leverage ratios.
(3) Adjusted OIBDA is a non-GAAP measure. See slide 22 for reconciliations of Adjusted OIBDA to the nearest U.S. GAAP measure.
LIBERTY LATIN AMERICA | FY 2021 INVESTOR CALL | FEBRUARY 23, 2022
224
24View entire presentation