Lumos Networks (LMOS) 8-K Lumos Networks Corp. 2012 Segment Reporting Schedule Unaudited, In Thousands

Exhibit 99.1

Lumos Networks Corp.
2012 Segment Reporting Schedule
Unaudited, In Thousands

		2012 Actual
	Q1		Q2		Q3		Q4		Total
	Actual		Actual		Actual		Actual		Actual
Revenue:
Strategic Data
Enterprise Data	$	8,848	$	9,214	$	9,662	$	9,906	$	37,630
Carrier Data		12,474		12,669		13,001		14,363		52,507
IP Services		4,549		4,648		4,689		4,730		18,616
Total strategic data		25,871		26,531		27,352		28,999		108,753
Legacy Voice		16,744		16,186		16,074		15,399		64,403
Access		8,797		8,086		8,551		8,281		33,715
Total revenue	$	51,412	$	50,803	$	51,977	$	52,679	$	206,871
Network access costs:
Strategic Data	$	5,046	$	5,324	$	5,340	$	5,482	$	21,192
Legacy Voice		6,358		6,493		5,833		5,544		24,228
Access		360		361		356		348		1,425
Total network access costs	$	11,764	$	12,178	$	11,529	$	11,374	$	46,845
Network operating costs:
Strategic Data	$	5,497	$	5,469	$	6,377	$	6,879	$	24,222
Legacy Voice		4,310		4,172		4,528		4,146		17,156
Access		1,100		1,079		1,159		1,063		4,401
Total network operating costs	$	10,907	$	10,720	$	12,064	$	12,088	$	45,779
Selling, general and administrative expenses:
Strategic Data	$	3,232	$	3,407	$	3,056	$	3,009	$	12,704
Legacy Voice		2,012		2,120		1,906		1,874		7,912
Access		1,206		1,271		1,142		1,123		4,742
Total selling, general and administrative expenses	$	6,450	$	6,798	$	6,104	$	6,006	$	25,358
Adjusted EBITDA:
Strategic Data		12,097		12,330		12,581		13,629		50,637
Legacy Voice		4,063		3,401		3,808		3,835		15,107
Access		6,131		5,375		5,892		5,747		23,145
Total Adjusted EBITDA	$	22,291	$	21,106	$	22,281	$	23,211	$	88,889
Corporate - Unallocated Expenses	$	1,456	$	3,258	$	1,584	$	1,741	$	8,039

1