PR Newswire: news distribution, targeting and monitoring
2014

CenturyLink Reports First Quarter 2013 Earnings

Achieved first quarter operating revenues of $4.51 billion; at top end of guidance

Realized strong growth of 66,700 high-speed Internet subscribers during first quarter 2013

Added 13,400[1] Prismâ„¢ TV subscribers during first quarter

Achieved Adjusted Diluted EPS[2] of $0.76 compared to $0.68 in first quarter 2012

Generated Free Cash Flow[2] of $1.0 billion, excluding special items and integration-related capital expenditures

Repurchased 19.2 million shares for $682 million through May 7, 2013

Share with Twitter Share with LinkedIn

MONROE, La., May 8, 2013 /PRNewswire/ -- CenturyLink, Inc. (NYSE: CTL) today reported strong operating revenues, operating cash flow and free cash flow for first quarter 2013.

(Logo: http://photos.prnewswire.com/prnh/20090602/DA26511LOGO)

"CenturyLink reported strong financial results and achieved solid broadband and PrismTM TV customer growth in the first quarter, while continuing to see good demand from businesses for high-bandwidth network and data hosting services. Through the ongoing investment in our key strategic initiatives, we are creating and capitalizing on organic growth opportunities across each of our business segments. Our solid sales momentum over the past several quarters continues to contribute toward our goal of top-line revenue stabilization in 2014," said Glen F. Post III, chief executive officer and president.

"We have implemented the organizational realignment announced in early January focused primarily on strengthening our go-to-market strategy and service delivery process for business customers and are beginning to see benefits from this realignment. We achieved an annualized operating expense synergy run rate of $550 million from the Qwest integration as of the end of the quarter, and we remain on plan to reach a $600 million annual run rate by the end of this year.

"Our sequential data hosting revenue growth was negatively impacted by several factors including soft third quarter 2012 new sales, foreign currency exchange impact and price compression driven by declining compute and storage costs. However, we generated strong new sales in data hosting in the last two quarters, while maintaining a growing sales funnel. We also have increased our focus on leveraging data hosting cross-sell opportunities to our business customers resulting in a strengthened cross-sales funnel that we believe will help further drive data hosting revenues over time.

"From the mid-February announcement of our $2 billion stock repurchase program through May 7, 2013, we have purchased a total of 19.2 million shares of our outstanding common stock for $682 million. We expect to continue to opportunistically repurchase stock through the remainder of the authorized program.

"We believe our extensive asset portfolio, continued investment in our key strategic initiatives and focus on serving our customers position us well to drive profitable growth over the long term," Post concluded.

First Quarter Highlights

  • Generated free cash flow of $1.0 billion, excluding special items and integration-related capital expenditures.
  • Added 66,700 high-speed Internet subscribers during first quarter, ending the quarter with more than 5.9 million broadband customers.
  • Ended the quarter with 120,000 CenturyLink® PrismTM TV subscribers in service, adding 13,400 subscribers in first quarter 2013.
  • Achieved strong growth in strategic revenue from high-bandwidth data services.
  • Generated solid data hosting new sales in first quarter 2013, continuing momentum from fourth quarter 2012.
  • Purchased and retired 11.1 million shares for $386 million during first quarter 2013.

Consolidated First Quarter Financial Results

Operating revenues for first quarter 2013 were $4.51 billion compared to $4.61 billion in first quarter 2012. This decrease was driven by lower legacy services revenues primarily due to the impact of access line losses and lower access revenues, partially offset by increases in strategic revenues resulting primarily from business customer demand for high-bandwidth data services, colocation and managed hosting services and growth in high-speed Internet and CenturyLink® PrismTM TV subscribers.

Operating expenses, excluding special items, decreased to $3.70 billion from $3.87 billion in first quarter 2012. The year-over-year decrease was primarily due to lower personnel-related costs, bad debt and depreciation and amortization expenses, which were partially offset by higher colocation, managed hosting and network expenses.

Operating cash flow (as defined in our attached supplemental schedules), excluding special items, decreased to $1.93 billion from $1.94 billion in first quarter 2012. This decrease was primarily the result of lower legacy revenues being partially offset by higher strategic revenues and lower personnel-related costs. For first quarter 2013, CenturyLink achieved an operating cash flow margin, excluding special items, of 42.8% versus 42.2% in first quarter 2012.

Adjusted Net Income and Adjusted Diluted Earnings Per Share (Adjusted Diluted EPS)

Adjusted Net Income and Adjusted Diluted EPS exclude the after-tax impact of special items, the non-cash after-tax impact of the amortization of intangibles, and the non-cash after-tax impact to interest expense of the assignment of fair value to the outstanding debt assumed by us in connection with our Embarq, Qwest and Savvis acquisitions.

Excluding the items outlined above, CenturyLink's Adjusted Net Income for first quarter 2013 was $475 million compared to Adjusted Net Income of $423 million in first quarter 2012. First quarter 2013 Adjusted Diluted EPS was $0.76 compared to Adjusted Diluted EPS of $0.68 in the year-ago period. See the attached schedules for additional information.

GAAP Results – First Quarter

Under generally accepted accounting principles (GAAP), net income for first quarter 2013 was $298 million compared to $200 million for first quarter 2012, and diluted earnings per share for first quarter 2013 was $0.48 compared to $0.32 for first quarter 2012. First quarter 2013 net income and diluted earnings per share reflect the after-tax impact of severance costs associated with staff reductions, an accounting adjustment related to life insurance policies and integration, severance, and retention costs associated with the Qwest and Savvis acquisitions, partially offset by non-operating gains on the sale of a non-operating investment and settlements of other non-operating issues, which amounted to a $5 million charge ($0.01 per share) on a net basis. First quarter 2012 net income and diluted earnings per share included a net $43 million charge ($0.07 per share), reflecting the after-tax impact of severance costs associated with expense reduction initiatives and integration, severance, and retention costs associated with the Qwest and Savvis acquisitions, partially offset by non-operating gains on the early retirement of debt and sale of investment securities.

Segment Results / Highlights

As previously announced, beginning first quarter 2013, CenturyLink realigned its operating groups into the following four reporting segments:

  • Consumer. Consists primarily of providing products and services to residential consumers across our 37-state footprint.
  • Business. Consists primarily of providing products and services to government, small to medium-sized business and enterprise customers across the U.S. and select international locations.
  • Wholesale. Consists primarily of providing products and services to other domestic and international communications providers.
  • Data Hosting. Consists primarily of providing colocation, managed hosting, cloud services and hosting-related network services to businesses of all sizes.

Consumer

The Consumer segment realized continued strategic revenue growth driven by increased high-speed Internet and CenturyLink® PrismTM TV subscribers.

  • Strategic revenues were $620 million in the quarter, a 5.4% increase over first quarter 2012.
  • Generated $1.51 billion in total revenues, a decrease of 3.4% from first quarter 2012, reflecting the continued decline in legacy services tempered by the impact of Access Recovery Charges implemented effective July 1, 2012, in accordance with the CAF Order3.
  • Added 13,400 CenturyLink® PrismTM TV subscribers during first quarter 2013. Including recently soft launched markets, penetration of Prism-enabled homes is nearly 10%.
  • Soft launched CenturyLink® PrismTM TV in Colorado Springs, Colorado, in first quarter with plans to soft launch in Omaha, Nebraska, in second quarter.

Business

The Business segment achieved strong growth of high-bandwidth data services and continues to experience solid sales momentum from enterprise and government customers.

  • Strategic revenues were $615 million in the quarter, a 6.4 % increase over first quarter 2012, driven by strength in high-bandwidth offerings such as MPLS4 and Ethernet services. Excluding the impact of private line services, the adjusted growth rate was nearly 12%.
  • Generated $1.50 billion in total revenues, flat from first quarter 2012, reflecting growth in high-bandwidth offerings offset by lower legacy services and data integration revenues.
  • Achieved solid monthly recurring sales in first quarter 2013 with a growing sales funnel.

Wholesale

The Wholesale segment continues to complete fiber builds to towers within our footprint, ending the quarter with more than 15,500 fiber-connected towers.

  • Strategic revenues of $573 million in the quarter decreased 1.5% compared to first quarter 2012, as declines in copper-based revenue were partially offset by increases in wireless carrier bandwidth demand and Ethernet sales.
  • Generated $907 million in total revenues, a decrease of 5.7% from first quarter 2012, reflecting the continued decline in legacy revenues, primarily driven by the implementation of access rate reductions effective July 1, 2012, in accordance with the CAF Order3 and lower long distance and switched access minutes of use.
  • Completed more than 800 fiber builds in first quarter 2013 and expect to complete 4,000 to 5,000 fiber builds in full year 2013.

Data Hosting

The Data Hosting segment grew managed hosting (including cloud) and colocation services revenue driven by growth in core managed hosting products and in the financial and consumer brands verticals.

  • Operating revenues were $334 million in the quarter, a 7.7% increase from first quarter 2012.
  • Colocation revenues were $144 million, a 4.3% increase from first quarter 2012, and managed hosting revenues were $125 million, representing a 20% increase over the same period a year ago. Managed hosting revenues include $15 million of revenues contributed by the Ciber global IT outsourcing, or ITO, assets acquired October 15, 2012.
  • Launch of savvisdirect® in December 2012 positions the product portfolio to better address the needs of customers of all sizes.

Integration Update

During first quarter 2013, CenturyLink incurred pre-tax integration, severance and retention costs of $10 million ($6 million after-tax) related to the Qwest and Savvis acquisitions.

CenturyLink ended first quarter 2013 with an annualized operating expense synergy run rate of approximately $550 million from the Qwest acquisition and we currently expect to exit 2013 with approximately $600 million in annual run-rate synergies. We continue to anticipate achieving the previously stated $650 million annual run-rate operating expense synergies upon full integration of the Qwest acquisition.

Guidance – Second Quarter 2013 and Full-Year 2013

The Company expects second quarter 2013 operating cash flow and Adjusted Diluted EPS to decrease compared to first quarter 2013 primarily due to higher seasonal expenses, costs related to our continued investment in key initiatives, higher costs related to increased data integration and certain one-time expense reductions experienced during first quarter 2013.

 

Second Quarter 2013





Operating Revenues


$4.49 to $4.54 billion

Operating Cash Flow (excl. special items)


$1.82 to $1.86 billion

Adjusted Diluted EPS (excl. special items)


$0.63 to $0.68




Full-Year 2013


Previous Guidance

Current Guidance

Operating Revenues


$18.1 to $18.3 billion

No revision

Annual percent change in Operating Revenues

-0.5% to -1.5%

No revision

Operating Cash Flow (excl. special items)


$7.3 to $7.5 billion

$7.35 to $7.55 billion

Adjusted Diluted EPS (excl. special items)


$2.50 to $2.70

$2.60 to $2.75

Capital Expenditures5


$2.8 to $3.0 billion

No revision

Free Cash Flow (excl. special items)


$3.0 to $3.2 billion

No revision

 

All 2013 guidance figures and 2013 outlook statements included in this release (i) speak as of May 8, 2013 only, (ii) include the impact of the Ciber ITO assets acquired on October 15, 2012, (iii) exclude the impact of any share repurchases made after March 31, 2013 and (iv) exclude the effects of special items, future changes in regulation or accounting rules, integration expenses associated with the Qwest and Savvis acquisitions, any changes in operating or capital plans, the impact of litigation expenses or other unforeseen events or circumstances that impact our financial performance, and any future mergers, acquisitions, divestitures or other similar business transactions. See "Forward Looking Statements" below. For additional information on how we define certain of the terms used above, see the attached schedules.

Investor Call

As previously announced, CenturyLink's management will host a conference call at 4:00 p.m. Central Time today, May 8, 2013. Interested parties can access the call by dialing 866-259-6033. The call will be accessible for replay through May 15, 2013, by calling 888-266-2081 and entering the access code 1609976. Investors can also listen to CenturyLink's earnings conference call and replay by accessing the Investor Relations portion of the Company's Web site at www.centurylink.com through May 29, 2013.

Reconciliation to GAAP

This release includes certain non-GAAP financial measures, including but not limited to operating cash flow, free cash flow, adjustments to GAAP measures to exclude the effect of special items and certain pro forma combined operating results. In addition to providing key metrics for management to evaluate the Company's performance, we believe these measurements assist investors in their understanding of period-to-period operating performance and in identifying historical and prospective trends. Reconciliations of non-GAAP financial measures to the most comparable GAAP measures are included in the attached financial schedules. Reconciliation of additional non-GAAP financial measures that may be discussed during the earnings call described below will be available in the Investor Relations portion of the Company's Web site at www.centurylink.com. Investors are urged to consider these non-GAAP measures in addition to, and not in substitution for, measures prepared in accordance with GAAP.

About CenturyLink

CenturyLink is the third largest telecommunications company in the United States and is recognized as a leader in the network services market by technology industry analyst firms. The Company is a global leader in cloud infrastructure and hosted IT solutions for enterprise customers. CenturyLink provides data, voice and managed services in local, national and select international markets through its high-quality advanced fiber optic network and multiple data centers for businesses and consumers. The company also offers advanced entertainment services under the CenturyLink® PrismTM TV and DIRECTV brands. Headquartered in Monroe, La., CenturyLink is an S&P 500 company and is included among the Fortune 500 list of America's largest corporations. For more information, visit www.centurylink.com.  

Forward Looking Statements

Certain non-historical statements made in this release and future oral or written statements or press releases by us or our management are intended to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations only, and are subject to a number of risks, uncertainties and assumptions, many of which are beyond our control. Actual events and results may differ materially from those anticipated, estimated or projected if one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect. Factors that could affect actual results include but are not limited to: the timing, success and overall effects of competition from a wide variety of competitive providers; the risks inherent in rapid technological change; the effects of ongoing changes in the regulation of the communications industry (including recent reforms and changes by the Federal Communications Commission regarding intercarrier compensation and the Universal Service Fund, among other things); our ability to successfully negotiate collective bargaining agreements on reasonable terms without work stoppages; our ability to effectively adjust to changes in the communications industry and changes in the composition of our markets and product mix caused by our recent acquisitions; our ability to successfully integrate recently acquired operations into our incumbent operations, including the possibility that the anticipated benefits from our recent acquisitions cannot be fully realized in a timely manner or at all, or that integrating the acquired operations will be more difficult, disruptive or costly than anticipated; our ability to use the net operating loss carryovers of Qwest in projected amounts; our ability to effectively manage our expansion opportunities, including retaining and hiring key personnel; possible changes in the demand for, or pricing of, our products and services; our ability to successfully introduce new product or service offerings on a timely and cost-effective basis; our continued access to credit markets on favorable terms; our ability to collect our receivables from financially troubled companies; any adverse developments in legal or regulatory proceedings involving us; our ability to pay common share dividends in amounts previously indicated, which may be affected by changes in our cash requirements, capital spending plans, cash flows or financial position; unanticipated increases or other changes in our future cash requirements, whether caused by unanticipated increases in capital expenditures, increases in pension funding requirements or otherwise; the effects of adverse weather; other risks referenced from time to time in our filings with the Securities and Exchange Commission (the "SEC"); and the effects of more general factors such as changes in interest rates, in tax rates, in accounting policies or practices, in operating, medical, pension or administrative costs, in general market, labor or economic conditions, or in legislation, regulation or public policy. These and other uncertainties related to our business and our recent acquisitions are described in greater detail in Item 1A to our Form 10- K for the year ended December 31, 2012, as updated and supplemented by our subsequent SEC reports. You should be aware that new factors may emerge from time to time and it is not possible for us to identify all such factors nor can we predict the impact of each such factor on the business or the extent to which any one or more factors may cause actual results to differ from those reflected in any forward-looking statements. You are further cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. We undertake no obligation to update any of our forward-looking statements for any reason.

1 Our historical PrismTM TV subscribers reflected single and multi-dwelling unit subscribers as individual counts. Effective 1Q13 and prospectively thereafter, multi-dwelling units are reflected on an average revenue equivalent unit basis.

2 See attachments for non-GAAP reconciliations.

3 Federal Communications Commission's Connect America and Intercarrier Compensation Reform Order (the CAF Order) adopted on October 27, 2011

4 Multiprotocol Label Switching

5 Excludes approximately $70 million of integration-related capital expenditures

 


 CenturyLink, Inc. 

 CONSOLIDATED STATEMENTS OF INCOME 

 THREE MONTHS ENDED MARCH 31, 2013 AND 2012 

 (UNAUDITED) 

 (Dollars in millions, except per share amounts; shares in thousands) 






















 Three months ended March 31, 2013 


 Three months ended March 31, 2012 






























As adjusted






As adjusted




Increase








 excluding






excluding




(decrease)






 Less


special




Less


special


Increase


 excluding




 As


 special 


items


As


special


items


(decrease)


special




reported


items


(Non-GAAP)


reported


items


(Non-GAAP)


as reported


items



















 OPERATING REVENUES 


















 Strategic 

$

2,142




2,142


2,058




2,058


4.1%


4.1%


 Legacy 


1,974




1,974


2,141




2,141


(7.8%)


(7.8%)


 Data integration 


140




140


145




145


(3.4%)


(3.4%)


 Other 


257




257


266




266


(3.4%)


(3.4%)




4,513


-


4,513


4,610


-


4,610


(2.1%)


(2.1%)



















 OPERATING EXPENSES 


















 Cost of services and products  


1,796


2

(1)

1,794


1,877


12

(4)

1,865


(4.3%)


(3.8%)


 Selling, general and administrative 


818


32

(1)

786


871


70

(4)

801


(6.1%)


(1.9%)


 Depreciation and amortization 


1,117




1,117


1,208




1,208


(7.5%)


(7.5%)




3,731


34


3,697


3,956


82


3,874


(5.7%)


(4.6%)



















 OPERATING INCOME 


782


(34)


816


654


(82)


736


19.6%


10.9%



















 OTHER INCOME (EXPENSE) 


















 Interest expense 


(316)




(316)


(343)




(343)


(7.9%)


(7.9%)


 Other income (expense) 


39


37

(2)

2


20


13

(5)

7


95.0%


(71.4%)


 Income tax expense 


(207)


(8)

(3)

(199)


(131)


26

(6)

(157)


58.0%


26.8%



















 NET INCOME 

$

298


(5)


303


200


(43)


243


49.0%


24.7%



















 BASIC EARNINGS PER SHARE 

$

0.48


(0.01)


0.49


0.32


(0.07)


0.39


50.0%


25.6%

 DILUTED EARNINGS PER SHARE 

$

0.48


(0.01)


0.49


0.32


(0.07)


0.39


50.0%


25.6%



















 AVERAGE SHARES OUTSTANDING 


















 Basic 


619,423




619,423


618,208




618,208


0.2%


0.2%


 Diluted 


621,074




621,074


620,350




620,350


0.1%


0.1%



















DIVIDENDS PER COMMON SHARE

$

0.540




0.540


0.725




0.725


(25.5%)


(25.5%)



















 

SPECIAL ITEMS

(1) -

Includes severance costs associated with recent headcount reductions ($7 million), integration, severance and retention costs associated with our acquisition of Qwest ($7 million), integration, severance, retention costs associated with our acquisition of Savvis ($3 million) and an accounting adjustment ($17 million).

(2) -

Gain on the sale of a non-operating investment ($32 million) and settlements of other non-operating issues ($5 million).

(3) -

Income tax expense of Items (1) and (2).

(4) -

Includes severance costs associated with reduction in force initiatives ($43 million), integration, severance and retention costs associated with our acquisition of Qwest ($36 million) and integration, severance, and retention costs associated with our acquisition of Savvis ($3 million).

(5) -

Gain associated with early retirement of debt ($8 million) and gain on the sale of investment securities ($5 million).

(6) -

Income tax benefit of Items (4) and (5).

 


 CenturyLink, Inc. 


 CONDENSED CONSOLIDATED BALANCE SHEETS 


 MARCH 31, 2013 AND DECEMBER 31, 2012 


 (UNAUDITED) 


 (Dollars in millions) 










March 31,


December 31,




2013


2012








ASSETS





CURRENT ASSETS






Cash and cash equivalents

$

476


211


Other current assets


3,399


3,402


   Total current assets


3,875


3,613







NET PROPERTY, PLANT AND EQUIPMENT






Property, plant and equipment


32,571


32,086


Accumulated depreciation


(13,746)


(13,054)


   Net property, plant and equipment


18,825


19,032







GOODWILL AND OTHER ASSETS






Goodwill


21,733


21,732


Other, net


9,296


9,643


    Total goodwill and other assets


31,029


31,375







TOTAL ASSETS

$

53,729


54,020














LIABILITIES AND STOCKHOLDERS' EQUITY





CURRENT LIABILITIES






Current maturities of long-term debt

$

1,193


1,205


Other current liabilities


3,390


3,390


    Total current liabilities


4,583


4,595







LONG-TERM DEBT


19,595


19,400

DEFERRED CREDITS AND OTHER LIABILITIES


10,695


10,736

STOCKHOLDERS' EQUITY


18,856


19,289







TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

53,729


54,020

 

 CenturyLink, Inc. 

 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

 THREE MONTHS ENDED MARCH 31, 2013 AND 2012 

 (UNAUDITED) 

 (Dollars in millions) 




























Three months


Three months








 ended 


 ended 








 March 31, 2013 


 March 31, 2012 











 OPERATING ACTIVITIES 







Net income 


$

298


200


Adjustments to reconcile net income to net cash provided by operating activities:








 Depreciation and amortization 



1,117


1,208



 Deferred income taxes 



166


115



 Provision for uncollectible accounts 



27


56



 (Gain) loss on intangible assets 



(32)


-



 Changes in current assets and current liabilities, net 



(29)


56



 Retirement benefits 



(178)


(75)



 Changes in other noncurrent assets and liabilities 



14


47



 Other, net 



14


(24)




 Net cash provided by operating activities 



1,397


1,583











 INVESTING ACTIVITIES 







Payments for property, plant and equipment and capitalized software 



(663)


(678)


Proceeds from sale of intangible assets 



75


-


 Other, net 



(6)


15




Net cash used in investing activities




(594)


(663)











 FINANCING ACTIVITIES 







 Net proceeds from issuance of long-term debt 



988


2,032


 Payments of long-term debt 



(56)


(849)


 Net borrowings (payments) on credit facility 



(745)


(277)


 Dividends paid 



(341)


(452)


 Net proceeds from issuance of common stock 



13


35


 Repurchase of common stock 



(397)


(11)


 Other, net 



-


3




Net cash (used in) provided by financing activities 


(538)


481











 Effect of exchange rate changes on cash and cash equivalents 


-


1











 Net increase (decrease) in cash and cash equivalents 



265


1,402

 Cash and cash equivalents at beginning of period 



211


128











 Cash and cash equivalents at end of period 


$

476


1,530

 


 CenturyLink, Inc. 

 SELECTED SEGMENT FINANCIAL INFORMATION 

 THREE MONTHS ENDED MARCH 31, 2013 AND 2012 

 (UNAUDITED) 

 (Dollars in millions) 






























 

Three months ended March 31,






2013


2012

Total segment revenues


$

4,256


4,344

Total segment expenses



1,945


2,020

Total segment income


$

2,311


2,324

Total segment income margin (segment income divided by segment revenues)



54.3%


53.5%









Consumer







Revenues








Strategic services


$

620


588


Legacy services



889


974


Data integration



2


2





$

1,511


1,564

Expenses








Direct



$

413


445


Allocated




113


122





$

526


567









Segment income


$

985


997

Segment income margin



65.2%


63.7%









Business







Revenues








Strategic services


$

615


578


Legacy services



751


787


Data integration



138


143





$

1,504


1,508

Expenses








Direct



$

778


799


Allocated




103


111





$

881


910









Segment income


$

623


598

Segment income margin



41.4%


39.7%









Wholesale







Revenues








Strategic services


$

573


582


Legacy services



334


380





$

907


962

Expenses








Direct



$

30


48


Allocated




244


264





$

274


312









Segment income


$

633


650

Segment income margin



69.8%


67.6%









Data Hosting







Revenues








Strategic services


$

334


310





$

334


310

Expenses








Direct



$

266


232


Allocated




(2)


(1)





$

264


231









Segment income


$

70


79

Segment income margin



21.0%


25.5%









 

During the first quarter of 2013, we reorganized our operating segments in order to strengthen our focus on the business market while continuing our commitment to our wholesale, hosting and consumer customers. We also revised our methodology for how we allocate our expenses to our segments to better align segment expenses with related revenues. We have restated prior periods to reflect the reorganization and the change in our allocation methodology.

 


CenturyLink, Inc.

 RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

 (UNAUDITED)

 (Dollars in millions)


















 Three months ended March 31, 2013


 Three months ended March 31, 2012








As adjusted






 As adjusted






Less


excluding




Less


excluding




As


special


special


As


special


special




reported


items


items


reported


items


items

 Operating cash flow and cash flow margin














Operating income

$

782


(34)

(1)

816


654


(82)

(2)

736


Add:  Depreciation and amortization


1,117


-


1,117


1,208


-


1,208


Operating cash flow 

$

1,899


(34)


1,933


1,862


(82)


1,944
















 Revenues 

$

4,513


-


4,513


4,610


-


4,610
















Operating income margin (operating income divided by revenues)


17.3%




18.1%


14.2%




16.0%
















 Operating cash flow margin (operating cash flow divided by revenues)


42.1%




42.8%


40.4%




42.2%















Free cash flow 














Operating cash flow





$

1,933






1,944


Less: Cash paid for income taxes






(8)






(1)


Less: Cash paid for interest, net of amounts capitalized






(265)






(244)


 Less: Capital expenditures (3)






(656)






(668)


Other income 






2






7


Free cash flow (4)






1,006






1,038

 

SPECIAL ITEMS

(1) -

Includes severance costs associated with recent headcount reductions ($7 million), integration, severance and retention costs associated with our acquisition of Qwest ($7 million), integration, severance, retention costs associated with our acquisition of Savvis ($3 million) and an accounting adjustment ($17 million).

(2) -

Includes severance costs associated with reduction in force initiatives ($43 million), integration, severance and retention costs associated with our acquisition of Qwest ($36 million) and integration, severance, and retention costs associated with our acquisition of Savvis ($3 million).

(3) -

Excludes $7 million in first quarter 2013 and $10 million in first quarter 2012 of capital expenditures related to the integration of Embarq, Qwest and Savvis.

(4) -

Excludes special items identified in items (1) and (2).

 

 CenturyLink, Inc. 

 OPERATING METRICS 

 (UNAUDITED) 

 (In thousands) 










As of


As of


As of



March 31, 2013


December 31, 2012


March 31, 2012

Broadband subscribers


5,915


5,848


5,745

Access lines


13,558


13,748


14,379

 


 CenturyLink, Inc. 

 SUPPLEMENTAL NON-GAAP INFORMATION - ADJUSTED DILUTED EPS 

 THREE MONTHS ENDED MARCH 31, 2013, DECEMBER 31, 2012 AND MARCH 31, 2012 

 (UNAUDITED) 

 (Dollars in millions, except per share amounts) 



















Three months


Three months





ended


ended





March 31, 2013


March 31, 2012





(excluding


(excluding





special items)


special items)








Net income *

$

303


243








Add back:




   Amortization of customer base intangibles:





Qwest


234


244


Embarq


34


39


Savvis


15


15








   Amortization of trademark intangibles:





Qwest


12


18


Savvis


2


2








   Amortization of fair value adjustment of long-term debt:






Embarq


1


1


Qwest


(17)


(28)








        Subtotal


281


291

   Tax effect of above items 


(109)


(111)

Net adjustment, after taxes


172


180





Net income, as adjusted for above items

$

475


423






Weighted average diluted shares outstanding 


621.1


620.4






Diluted EPS (excluding special items)

$

0.49


0.39






 Adjusted diluted EPS as adjusted for the above-listed purchase accounting intangible and interest amortizations (excluding special items)

$

0.76


0.68

 










The above schedule presents adjusted net income and adjusted earnings per share (both excluding special items) by adding back to net income and earnings per share certain non-cash expense items that arise as a result of the application of business combination accounting rules to recent acquisitions. Such presentation is not in accordance with generally accepted accounting principles but management believes the presentation is useful to analysts and investors to understand the impacts of growing our business through acquisitions.










*See preceding schedules for a summary description of special items.

 


 CenturyLink, Inc. 

 SUPPLEMENTAL PRO FORMA SEGMENT DATA 

 2013, 2012 and 2011 

 ASSUMING CENTURYLINK'S ACQUISITIONS OF QWEST AND SAVVIS OCCURRED JANUARY 1, 2010 

 (UNAUDITED) 

 (Dollars in millions) 








































Pro forma*


Pro forma*


Pro forma*






Three months


Three months


Three months


Three months


Three months


Three months


Three months


Three months


Three months






ended


ended


ended


ended


ended


ended


ended


ended


ended






March 31, 2013


December 31, 2012


September 30, 2012


June 30, 2012


March 31, 2012


December 31, 2011


September 30, 2011


June 30, 2011


March 31, 2011























Total segment revenues


$

4,256


4,316


4,314


4,346


4,344


4,399


4,387


4,422


4,482

Total segment expenses



1,945


2,090


2,071


2,063


2,020


2,108


2,104


2,037


2,011

Total segment income


$

2,311


2,226


2,243


2,283


2,324


2,291


2,283


2,385


2,471

Total segment income margin (segment income divided by segment revenues)



54.3%


51.6%


52.0%


52.5%


53.5%


52.1%


52.0%


53.9%


55.1%























Consumer





















Revenues






















Strategic services


$

620


612


603


590


588


585


550


544


551


Legacy services



889


908


933


947


974


992


1,002


1,004


1,035


Data integration



2


2


-


3


2


2


2


2


1





$

1,511


1,522


1,536


1,540


1,564


1,579


1,554


1,550


1,587

Expenses






















Direct



$

413


449


458


444


445


444


453


434


437


Allocated




113


122


127


124


122


135


137


118


122





$

526


571


585


568


567


579


590


552


559























Segment income


$

985


951


951


972


997


1,000


964


998


1,028

Segment income margin



65.2%


62.5%


61.9%


63.1%


63.7%


63.3%


62.0%


64.4%


64.8%























Business





















Revenues






















Strategic services


$

615


600


602


590


578


573


567


578


572


Legacy services



751


760


771


780


787


796


813


853


866


Data integration



138


187


168


167


143


184


164


149


152





$

1,504


1,547


1,541


1,537


1,508


1,553


1,544


1,580


1,590

Expenses






















Direct



$

778


839


818


829


799


861


854


839


821


Allocated




103


115


118


114


111


100


99


87


90





$

881


954


936


943


910


961


953


926


911























Segment income


$

623


593


605


594


598


592


591


654


679

Segment income margin



41.4%


38.3%


39.3%


38.6%


39.7%


38.1%


38.3%


41.4%


42.7%























Wholesale





















Revenues






















Strategic services


$

573


572


569


575


582


572


573


562


559


Legacy services



334


335


341


371


380


390


410


423


444


Data integration



-


-


-


-


-


2


-


-


-





$

907


907


910


946


962


964


983


985


1,003

Expenses






















Direct



$

30


38


38


45


48


52


44


46


44


Allocated




244


263


266


268


264


286


294


288


286





$

274


301


304


313


312


338


338


334


330























Segment income


$

633


606


606


633


650


626


645


651


673

Segment income margin



69.8%


66.8%


66.6%


66.9%


67.6%


64.9%


65.6%


66.1%


67.1%























Data Hosting





















Revenues






















Strategic services


$

334


340


327


323


310


303


306


307


302





$

334


340


327


323


310


303


306


307


302

Expenses






















Direct



$

266


266


248


241


232


232


225


227


212


Allocated




(2)


(2)


(2)


(2)


(1)


(2)


(2)


(2)


(1)





$

264


264


246


239


231


230


223


225


211























Segment income


$

70


76


81


84


79


73


83


82


91

Segment income margin



21.0%


22.4%


24.8%


26.0%


25.5%


24.1%


27.1%


26.7%


30.1%























 

During the first quarter of 2013, we reorganized our operating segments in order to strengthen our focus on the business market while continuing our commitment to our wholesale, hosting and consumer customers. We also revised our methodology for how we allocate our expenses to our segments to better align segment expenses with related revenues. We have restated prior periods to reflect the reorganization and the change in our allocation methodology.























*The pro forma information presented above reflects the operations of CenturyLink, Qwest and Savvis assuming Qwest's and Savvis' results of operations had been combined as of January 1, 2010. Pro forma adjustments include (i) the amortization of the fair value assigned to intangible assets (primarily customer relationship); (ii) adjustments to depreciation to reflect the fair value assigned to property, plant and equipment; and (iii) the related income tax effects. The above pro forma information (i) has not been prepared in accordance with generally accepted accounting principles, (ii) is for illustrative purposes only, and (iii) is not necessarily indicative of the combined operating results that would have occurred if the mergers had been consummated as of January 1, 2010. For further information on our pro forma adjustments, please see our prior SEC filings.

 

SOURCE CenturyLink, Inc.



RELATED LINKS
http://www.centurylink.com

Featured Video

Journalists and Bloggers

Visit PR Newswire for Journalists for releases, photos, ProfNet experts, and customized feeds just for Media.

View and download archived video content distributed by MultiVu on The Digital Center.

Share with Twitter Share with LinkedIn
 

Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

 
 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

 
 

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.

 

Online Member Center

Not a Member?
Click Here to Join
Login
Search News Releases
Advanced Search
Search
  1. PR Newswire Services
  2. Knowledge Center
  3. Browse News Releases
  4. Contact PR Newswire
  5. Send a News Release