- •Autos: Komal Patel
- •Cable & Satellite: Jason Kim
- •Chemicals: Karl Blunden
- •Energy: Jason Gilbert
- •Gaming: Komal Patel
- •Healthcare Facilities: Franklin Jarman
- •Homebuilders: Kwaku Abrokwah
- •Media: Jason Kim
- •Metals & Mining: Karl Blunden
- •Packaging: Karl Blunden
- •Retail: Jenna Giannelli
- •Services: Komal Patel
- •Technology: Franklin Jarman
- •Telecom (Wireless & Wireline): Jason Kim
vk.com/id446425943
Goldman Sachs
Credit Outlook
Cable & Satellite: Jason Kim
Sector View:
We have a Neutral coverage view on Cable & Satellite. Despite ongoing cord-cutting concerns, cable operators have continued to gain share in broadband, commercial and now mobile segments. We expect an acceleration in core cable fundamentals from CHTR and CVC/CEQUEL next year as they complete merger integration (CHTR) and cycle through tough margin comparisons (CVC/CEQUEL). That said, we believe investors will keep a watchful eye on (1) the fate of the announced S/TMUS merger, which is going through a regulatory approval process and will likely have large lateral implications on the cable/pay-TV sector as well from an M&A and potential partnership scenarios standpoint; and (2) continued roll-out of fixed wireless 5G broadband from VZ. The FSS industry’s competitive environment remains tough yet relatively unchanged. The biggest catalyst in the sector remains the C-band monetization opportunity.
Our top trade ideas in the sector are: (1) Buy DISH 7.75s of 2026s at 9.8%. It is an out-of-consensus call as we believe the core DBS business will fare better than market’s pessimistic expectations and (2) Buy INTEL Jackson 9.75s of 2025s at 9.0% as we see a visible catalyst on the horizon given our estimate that $3.0 bn or higher in C-band repurposing proceeds will enable INTEL to meaningfully improve its cap structure.
Exhibit 21: The HY Cable & Satellite Index has outperformed in |
Exhibit 22: Cord-cutting has returned to recent declines in 3Q |
2H18 |
Pay TV subscriber yoy % change |
Yield to worst |
|
7.4 |
HY Cable & Satellite Index |
|
|
|
Total HY Index |
6.9 |
|
|
YoY |
6.4 |
Growth |
|
|
5.9 |
|
5.4 |
|
1%
0%
-1%
-2%
-3%
-4%
-5%
1Q:11 |
2Q:11 |
3Q:11 |
4Q:11 |
1Q:12 |
2Q:12 |
3Q:12 |
4Q:12 |
1Q:13 |
2Q:13 |
3Q:13 |
4Q:13 |
1Q:14 |
2Q:14 |
3Q:14 |
4Q:14 |
1Q:15 |
2Q:15 |
3Q:15 |
4Q:15 |
1Q:16 |
2Q:16 |
3Q:16 |
4Q:16 |
1Q:17 |
2Q:17 |
3Q:17 |
4Q:17 |
1Q:18 |
2Q:18 |
3Q:18 |
|
|
|
|
|
|
|
|
|
Incl Virtuals |
|
|
|
|
|
|
|
|
Excl Virtuals |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Bloomberg |
Source: Company data, compiled by Goldman Sachs Global Investment Research |
4 December 2018 |
11 |
vk.com/id446425943
Goldman Sachs
Credit Outlook
Exhibit 23: Cable has consistently won broadband share this year |
Exhibit 24: Pay TV ARPU trends continue to decline |
‘000s |
DISH and DTV ARPU yoy % change (ex. streaming) |
400 |
|
12% |
350 |
|
|
|
8% |
|
300 |
|
|
250 |
|
4% |
200 |
|
|
|
0% |
|
150 |
|
|
|
|
|
100 |
|
-4% |
50 |
|
-8% |
0 |
|
|
|
|
|
(50) |
|
|
(100) |
|
|
(150) |
|
|
1Q18A |
2Q18A |
3Q18A |
CMCSA CHTR T VZ FTR WIN CTL
DISH TV ARPU (ex. Sling TV) YoY % Chg DTV ARPU (ex. DTV NOW) YoY % Chg
Source: Company data, Goldman Sachs Global Investment Research |
Source: Company data |
Exhibit 25: Pay TV inflation rates have substantially outpaced wage growth
US cable and pay TV vs. PCE / household and wages / household
240% |
Since 2004, cable total ARPU |
|
|
214% |
|
220% |
and pay-TV ARPU have gone |
|
|
up ~95-115%, while PCE and |
|
200% |
wages per household have only |
|
180% |
increased ~40%. |
195% |
|
|
|
160% |
|
143% |
140% |
|
|
|
|
|
120% |
|
138% |
|
|
|
100% |
|
|
80% |
|
|
|
PCE/household |
Wages/household |
|
Cable ARPU |
Pay-TV ARPU |
Exhibit 26: Pursuit of “convergence” has not been rewarding in the US up to now
AT&T and VZ stock performance (indexed to 6/29/2016)
120% |
|
T |
VZ |
110% |
|
100% |
|
90% |
|
80% |
|
70% |
|
60% |
|
Source: US Bureau of Economic Analysis (BEA), Goldman Sachs Global Investment Research
Exhibit 27: Cable/Sat benchmark bonds YTD total returns
INTEL 9.75s of 2025 |
|
|
CEQUEL 7.75s of 2025 |
|
|
TELSAT 8.875s of 2024 |
|
|
CHTR 5.125s of 2027 |
|
|
CVC 5.5s of 2027 |
|
|
ATCNA 7.75s of 2022 |
Total Return (%) |
|
DISH 7.75s pf 2026 |
||
|
||
-15 -10 -5 0 |
5 10 15 20 |
Source: Bloomberg
Exhibit 28: Cable/Sat benchmark bonds trading levels $mn
|
Amount |
|
|
|
|
LTM Lvg |
|
|
O/S |
Rating |
Price |
YTW |
STW |
Gross |
Net |
CEQUEL 7.750% due 2028 |
$620 |
WR/NR |
104.88 |
6.51 |
365 |
5.5x |
5.3x |
CHTR 5.000% due 2028 |
2,500 |
B1/BB |
92.50 |
6.08 |
302 |
4.5x |
4.5x |
ATCNA 7.625% due 2025 |
1,480 |
B3/B- |
81.68 |
11.88 |
898 |
5.2x |
5.1x |
SFRFP 7.375% due 2026 |
5,190 |
B1/B |
96.66 |
7.98 |
505 |
3.9x |
3.8x |
ALTICE 7.500% due 2026 |
2,750 |
B1/B+ |
94.82 |
8.45 |
552 |
3.8x |
3.6x |
DISH 7.750% due 2026 |
2,000 |
B1/B |
89.47 |
9.75 |
679 |
4.5x |
4.5x |
SATS 6.625% due 2026 |
750 |
B3/BB- |
93.88 |
7.69 |
471 |
5.0x |
2.0x |
SIRI 5.375% due 2026 |
1,000 |
Ba3/BB |
97.46 |
5.79 |
285 |
3.2x |
3.2x |
TELSAT 8.875% due 2024 |
500 |
B3/B |
107.06 |
6.80 |
394 |
4.9x |
4.2x |
INTEL 9.750% due 2025 |
2,950 |
a2/CCC+ |
99.82 |
8.53 |
566 |
6.8x |
6.5x |
INTEL 8.125% due 2023 |
888 |
Ca/CCC- |
83.99 |
12.94 |
1,005 |
8.5x |
8.3x |
Source: Bloomberg |
Source: Bloomberg |
4 December 2018 |
12 |
vk.com/id446425943
Goldman Sachs
Best ideas
Credit Outlook
Trade Idea 1: Buy the DISH DBS 7.75s of 2026. We believe that DISH’s core DBS business will have a longer tail and fare better than overly pessimistic market expectations. This, in turn, can help break the negative feedback loop that DISH DBS credit has experienced for over a year that has made the bonds one of the worst performers in our coverage - deteriorating fundamentals, diminishing time to reinvigorate strategic options, resorting to priming and/or completely separating DBS from rest of DISH Network.
More rational linear-TV competitive environment: We expect linear pay-TV trends to remain difficult. But over the past 2-3 quarters, we have seen emerging signs that DISH’s competitors are finally starting to act more rationally in this secular backdrop - managing for profitability as opposed to market share gains through aggressive promotions. We believe this bodes well for DISH because it has been the only operator managing its business this way since 2015, which has resulted in significant satellite-TV subscriber losses. We also think that DISH’s subscriber base is in a cleaner shape and less likely to churn than many other pay-TV distributors given that DISH has been pruning its less profitable subscriber base since 2015.
YoY comps remain easy: DISH DBS’ pre-SAC margins started to decline notably in 2Q17 driven by the subscriber-related expenses line. Since lapping the yoy impact (2Q18), margin trends have been much better and we expect several more quarters of yoy EBITDA benefit from easy comparisons.
8-10% is the key inflection point for the DBS credit: If the DBS EBITDA decline rates are better than -8-10%, then the credit can absorb the impact as FCF generation offsets the lower EBITDA. We project DISH DBS net leverage to go from 4.4x at the end of 2018 to 4.2x in 2020.
Risks to our view: Downside risks include weak core TV trends combined with a loss of the value of spectrum without adequate compensation to DBS bondholders.
Exhibit 29: DISH DBS EBITDA CAGR and leverage scenarios
|
|
|
|
DISH DBS Net Leverage |
|
|
|||
|
|
|
2017A |
2018E |
2019E |
2020E |
2021E |
2022E |
|
|
|
|
|
|
|
|
|
|
|
|
CAGR |
(4.0%) |
4.77x |
4.43x |
4.06x |
3.65x |
3.20x |
2.72x |
|
|
(6.0%) |
|
|
|
|
|
|
|
|
|
4.77x |
4.54x |
4.30x |
4.03x |
3.73x |
3.40x |
|
||
|
EBITDA |
(8.0%) |
|
|
|
|
|
|
|
|
4.77x |
4.66x |
4.55x |
4.44x |
4.32x |
4.19x |
|
||
|
|
|
|||||||
|
2022-2017 |
(10.0%) |
|
|
|
|
|
|
|
|
4.77x |
4.79x |
4.83x |
4.89x |
4.98x |
5.10x |
|
||
|
|
|
|||||||
|
|
(12.0%) |
|
|
|
|
|
|
|
|
|
4.77x |
4.92x |
5.12x |
5.39x |
5.72x |
6.15x |
|
|
|
|
(14.0%) |
|
|
|
|
|
|
|
|
|
4.77x |
5.06x |
5.44x |
5.93x |
6.57x |
7.38x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Company data, Goldman Sachs Global Investment Research
Exhibit 30: DISH DBS bond trading levels $mn
|
Amount |
|
|
|
|
LTM Lvg |
|
|
O/S |
Rating |
Price |
YTW |
STW |
Gross |
Net |
DISH 7.875% due 2019 |
$1,338 |
B1/B |
102.75 |
4.05 |
132 |
4.5x |
4.5x |
DISH 5.125% due 2020 |
1,100 |
B1/B |
100.34 |
4.87 |
203 |
4.5x |
4.5x |
DISH 6.750% due 2021 |
2,000 |
B1/B |
101.81 |
5.96 |
308 |
4.5x |
4.5x |
DISH 5.875% due 2022 |
2,000 |
B1/B |
96.35 |
7.04 |
415 |
4.5x |
4.5x |
DISH 5.000% due 2023 |
1,500 |
B1/B |
88.51 |
8.24 |
535 |
4.5x |
4.5x |
DISH 5.875% due 2024 |
2,000 |
B1/B |
86.31 |
8.89 |
597 |
4.5x |
4.5x |
DISH 7.750% due 2026 |
2,000 |
B1/B |
89.47 |
9.75 |
679 |
4.5x |
4.5x |
Source: Bloomberg
4 December 2018 |
13 |
vk.com/id446425943
Goldman Sachs
Credit Outlook
Trade Idea #2: Buy the INTEL Jackson 9.75% 2025s. We believe the developments since mid-2018 surrounding the C-band process and cap structure transactions have greatly derisked the INTEL credit story. Based on our expectations for INTEL’s core FSS business, we believe that $3.0bn or higher net proceeds from C-band repurposing monetization to the credit would make the structure sustainable over the medium term. We view those levels ($3.0bn or higher net proceeds for INTEL) as relatively undemanding scenarios.
C-band valuation scenarios: In order to obtain $3.0bn of net proceeds for INTEL, the implied valuation on the C-band would be around $0.16/MHz/PoP. This is the same level that the 3.4GHz spectrum auction cleared in the UK earlier this year. Spectrum valuations in the US have historically traded at large premiums to UK auctions of similar bands. For example, the 600Mhz broadcast auction in the US in 2017 cleared at $0.91/MHz/PoP vs. the auction in the 800MHz auction in the UK cleared at GBP 0.38/MHz/PoP - at today’s exchange rate, that implies a 87% premium for the US spectrum.
More conservative commentaries around pro forma balance sheet: Should net proceeds exceed $3.0bn for INTEL, the company in theory can start to distribute the excess proceeds to shareholders via restricted payments under the INTEL bond covenants. Management’s recent comments that it believes the company’s leverage should be below 6x (which would require net proceeds of $4.0bn or greater and used to repay debt) to the extent proceeds are large enough give us more comfort that INTEL’s credit profile can benefit beyond the minimum requirements dictated by its debt covenants.
Risks to our views: Downside risks include the FCC not ruling in favor of the satellite operators’ market-based approach, re-acceleration in pricing pressure in network services and less transponder demand from media customers that are coping with streaming competition.
Exhibit 31: C-band valuation scenarios and potential proceeds $mn
|
|
Assumed $ / MHz / PoP |
|
|||
|
|
$0.10 |
$0.16 |
$0.26 |
$0.36 |
|
|
MHz of C-band monetized |
180 |
180 |
180 |
180 |
|
|
US population (mn) |
320 |
320 |
320 |
320 |
|
|
Total MHz-POPs in US (mn) |
57,600 |
57,600 |
57,600 |
57,600 |
|
|
Implied value of C-band (Total) |
$5,760 |
$9,216 |
$14,976 |
$20,736 |
|
|
INTEL gross proceeds before clearing/ |
$2,592 |
$4,147 |
$6,739 |
$9,331 |
|
|
other costs (45% of total) |
|
||||
|
|
|
|
|
|
|
|
Total clearing costs of 180MHz (Total) |
($2,500) |
($2,500) |
($2,500) ($2,500) |
|
|
|
INTEL's share of costs (45% of total) |
($1,125) |
($1,125) |
($1,125) |
($1,125) |
|
|
|
|
|
|
|
|
|
INTEL net proceeds after clearing/ |
$1,467 |
$3,022 |
$5,614 |
$8,206 |
|
|
other costs (45% of total, $mn) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Company data, Goldman Sachs Global Investment Research, C-Band Alliance
Exhibit 32: INTEL bond trading levels $mn
|
Amount |
|
|
|
|
LTM Lvg |
|
|
O/S |
Rating |
Price |
YTW |
STW Gross |
Net |
|
JKS 9.500% due 2022 |
$490 |
B1/B |
115.75 |
4.94 |
207 |
2.9x |
2.7x |
JKS 8.000% due 2024 |
1,250 |
B1/B |
104.44 |
5.55 |
318 |
2.9x |
2.7x |
JKS 5.500% due 2023 |
2,000 |
Caa2/CCC+ |
88.50 |
8.53 |
565 |
6.8x |
6.5x |
JKS 8.500% due 2024 |
2,950 |
Caa2/CCC+ |
98.75 |
8.77 |
584 |
6.8x |
6.5x |
JKS 9.750% due 2025 |
1,500 |
Caa2/CCC+ |
103.25 |
8.87 |
599 |
6.8x |
6.5x |
ICF 9.500% due 2023 |
1,250 |
Ca/CCC- |
93.88 |
11.38 |
850 |
7.5x |
7.5x |
LUX 7.750% due 2021 |
421 |
Ca/CCC- |
94.00 |
10.54 |
769 |
8.5x |
8.3x |
LUX 8.125% due 2023 |
888 |
Ca/CCC- |
83.00 |
13.26 |
1,037 |
8.5x |
8.3x |
Source: Company data, Goldman Sachs Global Investment Research, Bloomberg
4 December 2018 |
14 |