Exhibit 99.1

| | |
CONTACTS: | | |
| |
Investor Relations: | | Media Relations: |
Carole Curtin | | Bob Meldrum |
carole.curtin@twtelecom.com | | bob.meldrum@twtelecom.com |
303-566-1000 | | 303-566-1354 |
Time Warner Telecom Reports Strong Second Quarter 2006 Results
— Continued sales momentum resulted in —
9% total revenue and 17% Enterprise revenue growth year over year,
3% total revenue and 5% Enterprise revenue growth sequentially
20% growth in Modified EBITDA1 and Un-levered Free Cash Flow3 year over year
LITTLETON, Colo. – July 31, 2006 – Time Warner Telecom Inc. (NASDAQ: TWTC), a leading provider of managed voice and data networking solutions for business customers, today announced its second quarter 2006 financial results, including $191.3 million in revenue, $69.6 million in Modified EBITDA1(“M-EBITDA”) and a net loss of $40.4 million.
“We continue to deliver strong, industry-leading revenue growth and impressive and expanding margins,” said Larissa Herda, Time Warner Telecom’s Chairman, CEO and President. “Our outstanding performance is driving further investment in customer solutions as well as in our product and network capabilities. These investments will help expand our leadership position in serving a growing customer demand for complex, cost effective solutions across a local campus, a city or nationwide to customers’ headquarter, regional, and branch offices.”
Highlights for the Quarter
For the quarter ending June 30, 2006, the Company –
| • | | Grew un-levered free cash flow3by 20% for the quarter, and 26% for the first six months compared to the same period last year. Levered free cash flow2for the quarter was $.4 million |
| • | | Grew total revenue $16.5 million year over year, an increase of 9%, and $5.1 million sequentially, an increase of 3% |
| • | | Grew enterprise revenue $16.4 million year over year, an increase of 17%, and $5.4 million sequentially, an increase of 5% |
| • | | Grew data and Internet revenue $11.5 million year over year, an increase of 29%, and $3.3 million sequentially, an increase of 7% |
| • | | Produced 20% quarterly growth in M-EBITDA year over year, as well as improved margins to 64% modified gross margin4and 36% M-EBITDA margin |
| • | | Grew fiber connected buildings by 17% to more than 6,400 buildings and increased customers by 14% year over year, reflecting continued strong enterprise growth |
1
Year over Year Results –Second Quarter 2006 compared to Second Quarter 2005
Revenue
Revenue was $191.3 million for the current quarter, as compared to $174.8 million for the second quarter of 2005, an increase of $16.5 million. The revenue growth was driven primarily by a $16.4 million increase in revenue from enterprise customers.
By product line, the percentage change in revenue year over year was as follows:
| • | | 29% increase for Data and Internet services5 due to success with Ethernet and IP-based product sales |
| • | | 9% increase for Voice services6 due to growth in bundled voice products |
| • | | 1% increase for Network services7due to increased enterprise sales |
Monthly revenue churn was 1.1% for both the second quarter of 2006 and 2005. This reflected an improvement from the first quarter of 2006, which was 1.3%. The Company expects to experience ongoing disconnects, including disconnects from carrier customers related to their merger activities and network grooming.
M-EBITDA and Margins
M-EBITDA grew $11.5 million to $69.6 million for the second quarter of 2006, reflecting a 20% increase over the same period last year. The increase in M-EBITDA primarily reflects strong revenue growth, as well as an increase in operating and selling, general and administrative costs (“SG&A”). Excluded from M-EBITDA but included in operating and SG&A costs is non-cash stock-based compensation expense under SFAS 123R, which was adopted in the first quarter of 2006. Operating and SG&A include $.5 million and $3.0 million, respectively, for non-cash stock-based compensation expense in the current quarter which was not recognized in the prior year. Margins for the quarter improved with an increase in Modified gross margin to 64% from 62% and M-EBITDA margin to 36% from 33%, compared to the same period last year.
The Company utilizes a fully burdened modified gross margin, including network costs, and personnel costs for customer care, provisioning, network maintenance, technical field and network operations, excluding non-cash stock-based compensation expense.
Net Loss
The Company’s net loss was $40.4 million, a loss of $.34 per share for the quarter, compared to a net loss of $27.2 million or $.23 loss per share for the second quarter of 2005. The loss per share before debt extinguishment costs and non-cash stock-based compensation expense improved by $.14 per share to $.09 loss per share for the current quarter, compared to $.23 loss per share for the same period last year. The increase in the net loss reflects the strong M-EBITDA growth offset by $25.8 million of debt extinguishment costs for financing activities in the current quarter, an impact of $.22 per share.
2
Sequential Results –Second Quarter 2006 compared to First Quarter 2006
Revenue
Revenue for the quarter was $191.3 million, as compared to $186.2 million for the first quarter of 2006, an increase of $5.1 million sequentially. The revenue growth was driven primarily by a $5.4 million increase in revenue from enterprise customers.
By product line, the percentage change in revenue sequentially was as follows:
| • | | 7% increase for Data and Internet services due to success with Ethernet and IP-based product sales |
| • | | 4% increase for Voice services due to growth in bundled voice products |
| • | | Network services remained stable with the prior quarter |
M-EBITDA and Margins
M-EBITDA was $69.6 million for the second quarter of 2006 versus $65.0 million for the first quarter of 2006, or a sequential increase of 7%. The increase in M-EBITDA reflects strong revenue growth as well as growth in selling, general and administrative costs. Margins for the quarter improved with an increase in Modified gross margin to 64% from 63% and M-EBITDA margin to 36% from 35%, compared to the prior quarter.
Net Loss
The Company’s net loss was $40.4 million, a loss of $.34 per share for the quarter, compared to a net loss of $22.3 million or $.19 loss per share for the first quarter. The loss per share before debt extinguishment costs and non-cash stock-based compensation expense improved by $.08 per share sequentially to $.09 loss per share for the current quarter, compared to $.17 loss per share for the prior quarter. The increase in the net loss reflects the strong M-EBITDA growth and reduced interest expense offset by $25.8 million of debt extinguishment costs for financing activities in the current quarter, an impact of $.22 per share.
Other Operating Highlights
Capital Expenditures
Capital expenditures were $50.8 million for the quarter versus $42.5 million for the same period last year. In concert with growing customer wins for large customer applications, the Company expects capital expenditures for 2006 to be approximately $175 to $185 million, which includes the cost of continued expansion and enhancement of its network, products and systems.
3
Financing Activities
In March, the Company called for the redemption of $400 million principal amount of its 10 1/8% senior notes, which were redeemed May 1, 2006. The Company expensed a $20.3 million call premium and $5.5 million of deferred debt costs related to the redemption in the current quarter. The Company funded the redemption with $362 million of net proceeds from its first quarter 2006 convertible debt offering and $58 million of cash on hand.
Growing Network and Product Capabilities
During the current quarter, the Company continued to expand its capabilities for data and Internet services though an expansion of its product portfolio which increases its Ethernet and IP VPN capabilities to reach satellite and branch customer locations through both the Company’s fiber connected buildings as well as off-net capabilities. These capabilities will serve customers both inside and outside the Company’s current national fiber footprint.
Summary
“Our strong organic revenue growth and expanding margins are industry-leading and impressive,” said Herda. “With this strong performance, we are continuing to invest in the business to achieve further growth both in the terms of the size and nature of our customer wins, and also in ongoing penetration of the enterprise marketplace.”
Time Warner Telecom Inc. plans to conduct a webcast conference call to discuss its earnings results on August 1 at 9:00 a.m. MDT (11:00 a.m. EDT). To access the webcast and the financial and statistical information to be discussed in the webcast, visit www.twtelecom.com under “Investor Relations.”
(1) | The Company uses a modified definition of EBITDA to eliminate certain non-cash and non-operating income or charges to earnings to enhance the comparability of its financial performance from period to period. Modified EBITDA (or “M-EBITDA”) is defined as net income or loss before depreciation, amortization, accretion, asset impairment charge, interest expense, debt extinguishment costs, interest income, investment gains and losses, income tax expense or benefit, cumulative effect of change in accounting principle, and, beginning the first quarter of 2006, non cash stock-based compensation expense. (See a discussion below of Modified EBITDA under “Financial Measures”.) |
(2) | The Company defines levered free cash flow as Modified EBITDA less capital expenditures and net interest expense from operations (but excludes debt extinguishment costs). Levered free cash flow is reconciled to Net Cash provided by (used in) operating activities in the supplemental information posted on the Company’s website. |
(3) | The Company defines un-levered free cash flow as Modified EBITDA less capital expenditures. Un-levered free cash flow is reconciled to Net Cash provided by (used in) operating activities in the supplemental information posted on the Company’s website. |
(4) | The Company defines modified gross margin as Total Revenue less operating costs excluding non-cash stock-based compensation expense under SFAS 123R. |
4
(5) | Data and Internet services include services that enable customers to connect their internal computer networks and to access external networks, including Internet at high speeds using Ethernet protocol. Services include metro and wide area Ethernet, virtual private network solutions and Internet access. |
(6) | Voice services contain traditional and next generation voice capabilities, including voice services from stand alone and bundled products, long distance, 800 services, and VoIP. |
(7) | Network services include transmission speeds up to OC 192 to carrier and enterprise customers. These services transmit voice, data, image, storage and video, using state-of-the-art fiber optics. |
Financial Measures
The Company provides financial measures using generally accepted accounting principles (“GAAP”) as well as adjustments to GAAP measures to describe its business trends, including Modified EBITDA. Management believes that its definition of Modified EBITDA (see above) is a standard measure of operating performance and liquidity that is commonly reported and widely used by analysts, investors, and other interested parties in the telecommunications industry because it eliminates many differences in financial, capitalization, and tax structures, as well as non-cash and non-operating income or charges to earnings. Modified EBITDA is not intended to replace operating income (loss), net income (loss), cash flow, and other measures of financial performance and liquidity reported in accordance with GAAP. Management uses Modified EBITDA internally to assess on-going operations and it is the basis for various financial covenants contained in the Company’s debt agreements. Modified EBITDA is reconciled to Net Loss, the most comparable GAAP measure to Modified EBITDA, within the Consolidated Operating Highlights and in the supplemental information posted on the Company’s website. In addition, management uses un-levered and levered free cash flow, which measure the ability of M-EBITDA to cover capital expenditures. The Company uses these cash flow definitions to eliminate certain non-cash costs. Levered and un-levered free cash flow are reconciled to Net Cash provided by (used in) operating activities in the supplemental information posted on the Company’s website.
The Company also provides an adjustment to the measure gross margin by eliminating the impact of non-cash compensation expense related to the adoption of SFAS 123R. Management uses Modified gross margin internally to assess on-going operations. Modified gross margin is reconciled to gross margin, on pages 6 and 7 of the financial tables.
Forward Looking Statements
The statements in this press release concerning the outlook for 2006 and beyond, including expansion plans, growth prospects, sales activity, expected customer disconnections, and expected capital expenditures are forward-looking statements that reflect management’s views with respect to future events and financial performance. These statements are based on management’s current expectations and are subject to risks and uncertainties. Important factors that could cause actual results to differ materially from those in the forward looking statements include the risks summarized in the Company’s filings with the SEC, especially the section entitled “Risk Factors” in its 2005 Annual Report on Form 10-K. Time Warner Telecom undertakes no obligations to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About Time Warner Telecom
Time Warner Telecom Inc., headquartered in Littleton, Colo., provides managed network services, specializing in Ethernet and transport data networking, Internet access, local and long distance voice, VoIP and security, to enterprise organizations and communications services companies throughout the U.S. As a leading provider of integrated and converged network solutions, Time Warner Telecom delivers customers overall economic value, quality, service, and improved business productivity. Please visit www.twtelecom.com for more information.
5
Time Warner Telecom Inc.
Consolidated Operations Highlights
(Dollars in thousands)
Unaudited (1)
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
| | 2006 | | | 2005 | | | Growth % | | | 2006 | | | 2005 | | | Growth % | |
Revenue | | | | | | | | | | | | | | | | | | | | | | |
Network services(formerly dedicated transport)(2) | | $ | 86,436 | | | $ | 85,165 | | | 1 | % | | $ | 172,792 | | | | 170,813 | | | 1 | % |
Data and Internet services | | | 51,458 | | | | 39,919 | | | 29 | % | | | 99,575 | | | | 76,615 | | | 30 | % |
Voice services(formerly switched services)(2) | | | 44,647 | | | | 40,957 | | | 9 | % | | | 87,579 | | | | 81,407 | | | 8 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Service Revenue | | | 182,541 | | | | 166,041 | | | 10 | % | | | 359,946 | | | | 328,835 | | | 9 | % |
Intercarrier compensation (3) | | | 8,757 | | | | 8,736 | | | 0 | % | | | 17,539 | | | | 17,516 | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 191,298 | | | | 174,777 | | | 9 | % | | | 377,485 | | | | 346,351 | | | 9 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | |
Operating costs (4) | | | 69,371 | | | | 66,717 | | | | | | | 139,429 | | | | 133,524 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Gross Margin | | | 121,927 | | | | 108,060 | | | | | | | 238,056 | | | | 212,827 | | | | |
Selling, general and administrative costs (4) | | | 55,814 | | | | 49,913 | | | | | | | 109,776 | | | | 94,692 | | | | |
Depreciation, amortization and accretion | | | 62,367 | | | | 58,672 | | | | | | | 122,496 | | | | 116,678 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Operating Income | | | 3,746 | | | | (525 | ) | | | | | | 5,784 | | | | 1,457 | | | | |
Interest expense | | | (24,468 | ) | | | (29,453 | ) | | | | | | (53,162 | ) | | | (60,677 | ) | | | |
Debt extinguishment costs | | | (25,777 | ) | | | — | | | | | | | (25,777 | ) | | | (8,573 | ) | | | |
Interest income | | | 6,094 | | | | 2,855 | | | | | | | 10,489 | | | | 5,576 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net loss before income taxes | | | (40,405 | ) | | | (27,123 | ) | | | | | | (62,666 | ) | | | (62,217 | ) | | | |
Income tax expense | | | 7 | | | | 75 | | | | | | | 7 | | | | 150 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net Loss | | | ($40,412 | ) | | | ($27,198 | ) | | | | | | ($62,673 | ) | | | ($62,367 | ) | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
SUPPLEMENTAL INFORMATION TO RECONCILE MODIFIED GROSS MARGIN AND MODIFIED EBITDA | |
| | | | | | |
Gross Margin | | $ | 121,927 | | | $ | 108,060 | | | | | | $ | 238,056 | | | $ | 212,827 | | | | |
Add back non-cash stock-based compensation expense | | | 492 | | | | — | | | | | | | 981 | | | | — | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Modified Gross Margin | | | 122,419 | | | | 108,060 | | | 13 | % | | | 239,037 | | | | 212,827 | | | 12 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative costs | | | 55,814 | | | | 49,913 | | | | | | | 109,776 | | | | 94,692 | | | | |
Add back non-cash stock-based compensation expense | | | 2,966 | | | | — | | | | | | | 5,318 | | | | — | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Modified EBITDA | | | 69,571 | | | | 58,147 | | | 20 | % | | | 134,579 | | | | 118,135 | | | 14 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Non-cash stock-based compensation expense | | | 3,458 | | | | — | | | | | | | 6,299 | | | | — | | | | |
Depreciation, amortization and accretion | | | 62,367 | | | | 58,672 | | | | | | | 122,496 | | | | 116,678 | | | | |
Net Interest expense | | | 18,374 | | | | 26,598 | | | | | | | 42,673 | | | | 55,101 | | | | |
Debt extinguishment costs | | | 25,777 | | | | — | | | | | | | 25,777 | | | | 8,573 | | | | |
Income tax expense | | | 7 | | | | 75 | | | | | | | 7 | | | | 150 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net Loss | | | ($40,412 | ) | | | ($27,198 | ) | | | | | | ($62,673 | ) | | | ($62,367 | ) | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Modified Gross Margin % | | | 64 | % | | | 62 | % | | | | | | 63 | % | | | 61 | % | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Modified EBITDA Margin % | | | 36 | % | | | 33 | % | | | | | | 36 | % | | | 34 | % | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Free Cash Flow: | | | | | | | | | | | | | | | | | | | | | | |
Modified EBITDA | | $ | 69,571 | | | $ | 58,147 | | | | | | $ | 134,579 | | | $ | 118,135 | | | | |
Less: Capital Expenditures | | | 50,757 | | | | 42,468 | | | | | | | 88,703 | | | | 81,798 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Unlevered Free Cash Flow | | | 18,814 | | | | 15,679 | | | | | | | 45,876 | | | | 36,337 | | | | |
Less: Net interest expense | | | 18,374 | | | | 26,598 | | | | | | | 42,673 | | | | 55,101 | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Levered Free Cash Flow | | $ | 440 | | | | ($10,919 | ) | | | | | $ | 3,203 | | | | ($18,764 | ) | | | |
| | | | | | | | | | | | | | | | | | | | | | |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
(2) | The Company has modified the name of its revenue categories in order to provide further clarity. This change reflects only a change in title and is consistent with reporting in prior periods. Please see page 5 of the press release for a further description. |
(3) | Intercarrier Compensation includes switched access and reciprocal compensation. |
(4) | The Company adopted SFAS 123R effective January 1, 2006 for non-cash stock-based compensation. |
6
Time Warner Telecom Inc.
Consolidated Operations Highlights
(Dollars in thousands)
Unaudited (1)
| | | | | | | | | | | |
| | Three Months Ended | |
| | June 30, 2006 | | | March 31, 2006 | | | Growth % | |
Revenue | | | | | | | | | | | |
Network services(formerly dedicated transport) (2) | | $ | 86,436 | | | $ | 86,356 | | | 0 | % |
Data and Internet services | | | 51,458 | | | | 48,117 | | | 7 | % |
Voice services(formerly switched services)(2) | | | 44,647 | | | | 42,932 | | | 4 | % |
| | | | | | | | | | | |
Service Revenue | | | 182,541 | | | | 177,405 | | | 3 | % |
Intercarrier compensation (3) | | | 8,757 | | | | 8,782 | | | 0 | % |
| | | | | | | | | | | |
Total Revenue | | | 191,298 | | | | 186,187 | | | 3 | % |
| | | | | | | | | | | |
Expenses | | | | | | | | | | | |
Operating costs (4) | | | 69,371 | | | | 70,058 | | | | |
| | | | | | | | | | | |
Gross Margin | | | 121,927 | | | | 116,129 | | | | |
Selling, general and administrative costs (4) | | | 55,814 | | | | 53,962 | | | | |
Depreciation, amortization and accretion | | | 62,367 | | | | 60,129 | | | | |
| | | | | | | | | | | |
Operating Income | | | 3,746 | | | | 2,038 | | | | |
Interest expense | | | (24,468 | ) | | | (28,694 | ) | | | |
Debt extinguishment costs | | | (25,777 | ) | | | — | | | | |
Interest income | | | 6,094 | | | | 4,395 | | | | |
| | | | | | | | | | | |
Net loss before income taxes | | | (40,405 | ) | | | (22,261 | ) | | | |
Income tax benefit | | | 7 | | | | — | | | | |
| | | | | | | | | | | |
Net Loss | | | ($40,412 | ) | | | ($22,261 | ) | | | |
| | | | | | | | | | | |
|
SUPPLEMENTAL INFORMATION TO RECONCILE MODIFIED GROSS MARGIN AND MODIFIED EBITDA | |
| | | |
Gross Margin | | $ | 121,927 | | | $ | 116,129 | | | | |
Add back non-cash stock-based compensation expense | | | 492 | | | | 489 | | | | |
| | | | | | | | | | | |
Modified Gross Margin | | | 122,419 | | | | 116,618 | | | 5 | % |
| | | | | | | | | | | |
Selling, general and administrative costs | | | 55,814 | | | | 53,962 | | | | |
Add back non-cash stock-based compensation expense | | | 2,966 | | | | 2,352 | | | | |
| | | | | | | | | | | |
Modified EBITDA | | | 69,571 | | | | 65,008 | | | 7 | % |
| | | | | | | | | | | |
Non-cash stock-based compensation expense | | | 3,458 | | | | 2,841 | | | | |
Depreciation, amortization and accretion | | | 62,367 | | | | 60,129 | | | | |
Interest expense | | | 18,374 | | | | 24,299 | | | | |
Debt extinguishment costs | | | 25,777 | | | | — | | | | |
Income tax benefit | | | 7 | | | | — | | | | |
| | | | | | | | | | | |
Net Loss | | | ($40,412 | ) | | | ($22,261 | ) | | | |
| | | | | | | | | | | |
Modified Gross Margin % | | | 64 | % | | | 63 | % | | | |
| | | | | | | | | | | |
Modified EBITDA Margin % | | | 36 | % | | | 35 | % | | | |
| | | | | | | | | | | |
Free Cash Flow | | | | | | | | | | | |
Modified EBITDA | | $ | 69,571 | | | $ | 65,008 | | | | |
Less: Capital Expenditures | | | 50,757 | | | | 37,946 | | | | |
| | | | | | | | | | | |
Unlevered Free Cash Flow | | | 18,814 | | | | 27,062 | | | | |
Less: Net interest expense | | | 18,374 | | | | 24,299 | | | | |
| | | | | | | | | | | |
Levered Free Cash Flow | | $ | 440 | | | $ | 2,763 | | | | |
| | | | | | | | | | | |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
(2) | The Company has modified the name of its revenue categories in order to provide further clarity. This change reflects only a change in title and is consistent with reporting in prior periods. Please see page 5 of the press release for a further description. |
(3) | Intercarrier Compensation includes switched access and reciprocal compensation. |
(4) | The Company adopted SFAS 123R effective January 1, 2006 for non-cash stock-based compensation. |
7
Time Warner Telecom Inc.
Highlights of Results Per Share
Unaudited (1)
| | | | | | | | | |
| | Three Months Ended | |
| | 6/30/06 | | | 3/31/06 | | | 6/30/05 | |
Weighted Average Shares Outstanding (thousands) | | | | | | | | | |
Basic and Diluted | | 120,069 | | | 118,231 | | | 116,131 | |
| | | | | | | | | |
Basic and Diluted Loss per Common Share | | | | | | | | | |
Loss per share before debt extinguishment costs and non-cash stock-based compensation expense | | ($0.09 | ) | | ($0.17 | ) | | ($0.23 | ) |
Impact of debt extinguishment costs | | (0.22 | ) | | — | | | — | |
Impact of non-cash stock-based compensation expense | | (0.03 | ) | | (0.02 | ) | | — | |
| | | | | | | | | |
As Reported | | ($0.34 | ) | | ($0.19 | ) | | ($0.23 | ) |
| | | | | | | | | |
| |
| | As of | |
| | 6/30/06 | | | 3/31/06 | | | 6/30/05 | |
Common shares (thousands) | | | | | | | | | |
Actual Shares Outstanding | | 120,595 | | | 119,527 | | | 116,167 | |
| | | | | | | | | |
Options (thousands) | | | | | | | | | |
Options Outstanding | | 16,410 | | | 17,448 | | | 19,269 | |
| | | | | | | | | |
Options Exercisable | | 11,320 | | | 11,833 | | | 13,277 | |
| | | | | | | | | |
Options Exercisable and In-the-Money | | 6,676 | | | 7,235 | | | 2,476 | |
| | | | | | | | | |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
8
Time Warner Telecom Inc.
Condensed Consolidated Balance Sheet Highlights
(Dollars in thousands)
Unaudited (1)
| | | | | | | | |
| | June 30, 2006 | | | March 31, 2006 | |
ASSETS | | | | | | | | |
Cash and equivalents, and short-term investments | | | | | | | | |
Cash and equivalents, and short-term investments | | $ | 328,296 | | | $ | 321,521 | |
Funds held for debt redemption (2) | | | — | | | | 420,252 | |
| | | | | | | | |
Total cash and equivalents, and short-term investments | | | 328,296 | | | | 741,773 | |
Receivables | | | 56,224 | | | | 56,380 | |
Less: allowance | | | (9,320 | ) | | | (10,108 | ) |
| | | | | | | | |
Net receivables | | | 46,904 | | | | 46,272 | |
Other current assets | | | 31,740 | | | | 27,736 | |
Property, plant and equipment | | | 2,561,501 | | | | 2,515,887 | |
Less: accumulated depreciation | | | (1,368,323 | ) | | | (1,311,352 | ) |
| | | | | | | | |
Net property, plant and equipment | | | 1,193,178 | | | | 1,204,535 | |
Other Assets | | | 100,663 | | | | 106,154 | |
| | | | | | | | |
Total | | $ | 1,700,781 | | | $ | 2,126,470 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable | | $ | 32,950 | | | $ | 29,906 | |
Deferred revenue | | | 18,198 | | | | 18,405 | |
Accrued taxes, franchise and other fees | | | 55,593 | | | | 58,372 | |
Accrued interest | | | 20,814 | | | | 15,695 | |
Accrued payroll and benefits | | | 25,634 | | | | 25,318 | |
Current portion of debt and lease obligations (3) | | | 3,563 | | | | 404,175 | |
Other current liabilities | | | 71,136 | | | | 70,577 | |
| | | | | | | | |
Total current liabilities | | | 227,888 | | | | 622,448 | |
Long-Term Debt and Capital Lease Obligations | | | | | | | | |
Floating rate senior secured debt - Term Loan B due 11/30/2010 (4) | | | 199,000 | | | | 199,500 | |
Floating rate senior secured notes, due 2/15/2011 | | | 240,000 | | | | 240,000 | |
9 1/4% senior unsecured notes, due 2/15/2014 | | | 400,424 | | | | 400,437 | |
10 1/8% senior unsecured notes, due 2/1/2011 | | | — | | | | 400,000 | |
2 3/8% convertible senior debentures, due 4/1/2026 | | | 373,750 | | | | 373,750 | |
Capital lease obligations | | | 9,518 | | | | 9,829 | |
Less: current portion | | | (3,563 | ) | | | (404,175 | ) |
| | | | | | | | |
Total long-term debt and capital lease obligations | | | 1,219,129 | | | | 1,219,341 | |
Long-term Deferred Revenue | | | 18,554 | | | | 18,812 | |
Other Long-Term Liabilities | | | 8,882 | | | | 8,680 | |
Stockholders’ Equity | | | 226,328 | | | | 257,189 | |
| | | | | | | | |
Total | | $ | 1,700,781 | | | $ | 2,126,470 | |
| | | | | | | | |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
(2) | Represents call of $400 million of principal for 10 1/8% senior unsecured notes and related premium of $20.3 million. |
(3) | March 31, 2006 includes $400 million of 10 1/8% senior unsecured notes redeemed May 1, 2006. |
(4) | Provides for an extension of the maturity date to November 30, 2012 if on or before November 30, 2010 the Floating rate senior secured notes and 10 1/8% senior unsecured notes are refinanced to a maturity date no earlier than November 30, 2013. |
9
Time Warner Telecom Inc.
Consolidated Statements of Cash Flows
(Dollars in thousands)
Unaudited (1)
| | | | | | | | |
| | Three Months Ended | |
| | 6/30/06 | | | 3/31/06 | |
Cash flows from operating activities: | | | | | | | | |
Net Loss | | ($ | 40,412 | ) | | ($ | 22,261 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities | | | | | | | | |
Depreciation, amortization, and accretion | | | 62,367 | | | | 60,129 | |
Stock-based compensation | | | 3,457 | | | | 2,841 | |
Deferred debt issue, extinguishment costs and premium on debt | | | 26,653 | | | | 939 | |
Changes in operating assets and liabilities: | | | | | | | | |
Receivables and prepaid expense | | | (7,901 | ) | | | 583 | |
Accounts payable, deferred revenue, and other liabilities | | | 5,769 | | | | (31,805 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 49,933 | | | | 10,426 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Capital expenditures | | | (50,378 | ) | | | (37,946 | ) |
Purchases of investments | | | (117,739 | ) | | | (161,075 | ) |
Proceeds from maturities of investments | | | 118,600 | | | | 149,792 | |
Proceeds from sale of assets and other investing activities | | | 37 | | | | 68 | |
| | | | | | | | |
Net cash used in investing activities | | | (49,480 | ) | | | (49,161 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Net proceeds from issuance of common stock upon exercise of stock options | | | 6,094 | | | | 11,435 | |
Net proceeds from issuance of common stock in connection with the employee purchase plan | | | — | | | | 660 | |
Net proceeds from issuance of debt | | | (159 | ) | | | 362,525 | |
Payment of capital lease obligations | | | (657 | ) | | | (372 | ) |
Retirement of debt obligations | | | (420,252 | ) | | | — | |
Payment of debt obligations | | | (500 | ) | | | (500 | ) |
| | | | | | | | |
Net cash (used in) provided by financing activities | | | (415,474 | ) | | | 373,748 | |
| | | | | | | | |
(Decrease) increase in cash and cash equivalents | | | (415,021 | ) | | | 335,013 | |
Cash and cash equivalents at the beginning of the period | | | 545,847 | | | | 210,834 | |
| | | | | | | | |
Cash and cash equivalents at the end of the period | | $ | 130,826 | | | $ | 545,847 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid for interest | | $ | 19,082 | | | $ | 47,773 | |
| | | | | | | | |
Cash paid for debt extinguishment costs | | $ | 20,252 | | | | — | |
| | | | | | | | |
Addition of capital lease obligation | | $ | 379 | | | | — | |
| | | | | | | | |
Summary of Cash and equivalents and short-term investments: | | | | | | | | |
Cash and cash equivalents at end of the period | | $ | 130,826 | | | $ | 545,847 | |
Investments | | | 197,470 | | | | 195,926 | |
| | | | | | | | |
| | $ | 328,296 | | | $ | 741,773 | |
| | | | | | | | |
Supplemental information to reconcile capital expenditures: | | | | | | | | |
Capital expenditures per cash flow statement | | $ | 50,378 | | | $ | 37,946 | |
Addition of capital lease obligation | | | 379 | | | | — | |
| | | | | | | | |
Total capital expenditures | | $ | 50,757 | | | $ | 37,946 | |
| | | | | | | | |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
10
Time Warner Telecom Inc.
Selected Operating Statistics
Unaudited (1)
| | | | | | | | | | | | |
| | Quarter Ended |
| | 2005 | | 2006 |
| | Mar. 31 | | Jun. 30 | | Sept. 30 | | Dec. 31 | | Mar. 31 | | Jun. 30 |
Operating Metrics: | | | | | | | | | | | | |
Route Miles | | | | | | | | | | | | |
Metro | | 12,835 | | 13,053 | | 13,427 | | 13,589 | | 13,913 | | 14,053 |
Regional | | 7,015 | | 7,015 | | 7,015 | | 7,015 | | 7,015 | | 7,015 |
| | | | | | | | | | | | |
Total | | 19,850 | | 20,068 | | 20,442 | | 20,604 | | 20,928 | | 21,068 |
Buildings (2) | | | | | | | | | | | | |
Fiber connected buildings (on-net) | | 5,281 | | 5,501 | | 5,752 | | 5,982 | | 6,185 | | 6,433 |
Type II | | 14,576 | | 15,057 | | 15,581 | | 16,246 | | 16,865 | | 17,623 |
| | | | | | | | | | | | |
Total | | 19,857 | | 20,558 | | 21,333 | | 22,228 | | 23,050 | | 24,056 |
Networks | | | | | | | | | | | | |
Class 5 Switches | | 39 | | 39 | | 38 | | 38 | | 38 | | 38 |
Soft Switches | | 20 | | 26 | | 32 | | 34 | | 34 | | 35 |
Headcount | | | | | | | | | | | | |
Total Headcount | | 2,019 | | 2,029 | | 2,022 | | 2,034 | | 2,055 | | 2,105 |
Sales Associates (3) | | 317 | | 312 | | 312 | | 318 | | 330 | | 331 |
Customers | | | | | | | | | | | | |
Total Customers | | 10,740 | | 11,088 | | 11,439 | | 11,834 | | 12,181 | | 12,642 |
(1) | For complete financials and related footnotes, please refer to the Company’s SEC filings. |
(2) | Fiber connected buildings (e.g. “on-net”) represents customer locations to which the Company’s fiber network is directly connected. Type II buildings are carried on the Company’s fiber network, including the Company’s switch for voice services, with a leased service from the Company’s distribution ring to the customer location. |
(3) | Includes Sales Account Executives and Customer Care Specialists. |
11