Exhibit 99.1
Revised Selected Financial and Other Data
The following table sets forth selected historical consolidated financial data as of the dates and for the periods indicated, which have been revised to reflect one of the Company’s legacy online businesses as a discontinued operation for comparability. The selected consolidated statement of operations data for the years ended December 31, 2012, 2011 and 2010 and selected consolidated balance sheet data as of December 31, 2012 and 2011 have been derived from our audited consolidated financial statements and related notes appearing elsewhere in this current report on Form 8-K. The selected consolidated statement of operations data for the years ended December 31, 2009 and 2008 and selected consolidated balance sheet data as of December 31, 2010, 2009 and 2008 have been derived from our consolidated financial statements which are not included in this current report on Form 8-K.
The results of operations for any period are not necessarily indicative of the results to be expected for any future period. The consolidated financial statements from which the historical financial information for the periods set forth below have been derived were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The selected historical consolidated financial data set forth below should be read in conjunction with, and are qualified by reference to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our audited consolidated financial statements and related notes thereto appearing elsewhere in this current report on Form 8-K.
| | | | | | | | | | | | | | | | | | | | |
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS) | | Years Ended December 31, | |
| | 2012(1) | | | 2011(2) | | | 2010(3) | | | 2009(4) | | | 2008(5) | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 5,590 | | | $ | 5,507 | | | $ | 5,103 | | | $ | 4,792 | | | $ | 4,791 | |
Depreciation and amortization(6) | | | 513 | | | | 524 | | | | 554 | | | | 553 | | | | 498 | |
Operating income | | | 962 | | | | 796 | | | | 731 | | | | 118 | | | | 418 | |
Interest expense | | | 413 | | | | 477 | | | | 660 | | | | 647 | | | | 700 | |
Income/(loss) from continuing operations | | | 279 | | | | 86 | | | | 155 | | | | (427 | ) | | | (315 | ) |
Income/(loss) from continuing operations per common share (basic) | | | 0.77 | | | | 0.24 | | | | 0.55 | | | | (1.57 | ) | | | (1.39 | ) |
Income/(loss) from continuing operations per common share (diluted) | | | 0.76 | | | | 0.24 | | | | 0.54 | | | | (1.57 | ) | | | (1.39 | ) |
Cash dividends declared per common share | | | — | | | | — | | | | 0.03 | | | | — | | | | — | |
| |
| | | December 31, | |
(IN MILLIONS) | | 2012 | | | 2011 | | | 2010 | | | 2009 | | | 2008 | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 14,585 | | | $ | 14,504 | | | $ | 14,429 | | | $ | 14,600 | | | $ | 15,091 | |
Long-term debt including capital leases | | | 6,579 | | | | 6,762 | | | | 8,550 | | | | 8,640 | | | | 9,320 | |
| (1) | Income for year ended December 31, 2012 included $84 million in restructuring charges and $121 million of charges associated with certain debt retirement transactions. |
| (2) | Income for year ended December 31, 2011 included $84 million in restructuring charges and $333 million of charges associated with the initial public offering of the Company’s common stock and related debt retirement transactions and Sponsor Agreement termination payments. |
| (3) | Income for year ended December 31, 2010 included $61 million in restructuring charges, $136 million of foreign currency transaction gains and $90 million of charges associated with certain debt retirement transactions. |
| (4) | The loss in the year ended December 31, 2009 included a goodwill and intangible asset impairment charge of $527 million and $62 million in restructuring charges. |
| (5) | The loss in the year ended December 31, 2008 included a goodwill impairment charge of $96 million and $118 million in restructuring charges. |
| (6) | Depreciation and amortization expense included charges for the depreciation and amortization of tangible and intangible assets acquired in business combinations of $164 million, $180 million, $214 million, $245 million and $244 million for the years ended December 31, 2012, 2011, 2010, 2009 and 2008, respectively. |
1
