Exhibit 99
FOR IMMEDIATE RELEASE | FOR MORE INFORMATION CONTACT: |
July 27, 2006 | Media: Patricia Cameron 318.388.9674 |
| patricia.cameron@centurytel.com |
| Investors: Tony Davis 318.388.9525 |
| tony.davis@centurytel.com |
CenturyTel Reports Second Quarter Earnings
Monroe, La… CenturyTel, Inc. (NYSE: CTL) announces operating results for second quarter 2006.
· | Net income, excluding nonrecurring items, declined 13.6% to $73.6 million compared to $85.1 million in second quarter 2005. Reported under GAAP, second quarter 2006 net income was $152.4 million. |
· | Diluted earnings per share, excluding nonrecurring items, decreased 4.7% to $.61 from $.64 in second quarter 2005. Reported under GAAP, second quarter 2006 diluted earnings per share was $1.26. |
· | Free cash flow (as defined in the attached financial schedules), excluding nonrecurring items, was $135.0 million in second quarter 2006 compared to $113.6 million in second quarter 2005. |
| | Quarter Ended | | Quarter Ended | | | |
(Excluding nonrecurring items) | | 6/30/2006 | | 6/30/2005 | | % Change | |
(In thousands, except per share amounts and customer units) | | | | | | | |
| | | | | | | |
Operating Revenues | | $ | 609,131 | | $ | 606,413 | | | 0.4 | % |
Operating Cash Flow (1) | | $ | 297,069 | | $ | 316,334 | | | (6.1 | )% |
Net Income | | $ | 73,562 | | $ | 85,118 | | | (13.6 | )% |
Diluted Earnings Per Share | | $ | 0.61 | | $ | 0.64 | | | (4.7 | )% |
Average Diluted Shares Outstanding | | | 121,636 | | | 135,345 | | | (10.1 | )% |
Capital Expenditures | | $ | 70,367 | | $ | 102,011 | | | (31.0 | )% |
| | | | | | | | | | |
Telephone Access Lines | | | 2,168,317 | | | 2,273,279 | (2 | ) | (4.6 | )% |
High-speed Internet Customers | | | 312,853 | | | 194,847 | | | 60.60 | % |
| | | | | | | | | | |
(1) Operating Cash Flow is a non-GAAP financial measure. A reconciliation of this item to comparable GAAP measures is included in the attached financial schedules. |
(2) Includes approximately 2,000 access lines in our Arizona telephone properties which were sold in second quarter 2006. |
“CenturyTel delivered solid results as we experienced strong demand for broadband services and communications bundles during the quarter,” Glen F. Post, III, chairman and chief executive officer, said. “The 60% growth in high-speed Internet customers and 45% growth in related revenues over the past twelve months reflect CenturyTel’s focus on being the broadband provider of choice in our markets.”
Operating revenues rose 0.4% to $609.1 million in second quarter 2006 from $606.4 million in second quarter 2005. This increase primarily resulted from revenues from metro fiber assets acquired in mid-2005 and data revenue growth from high-speed Internet subscribers. These increases more than offset revenue declines attributable to access line losses and lower access revenues.
Operating expenses increased 5.6% to $443.9 million from $420.5 million in second quarter 2005 primarily due to growth in our high-speed Internet connections and expenses related to the metro fiber assets acquired in mid-2005.
Operating cash flow decreased to $297.1 million from $316.3 million. CenturyTel achieved an operating cash flow margin of 48.8% during the quarter versus 52.2% in second quarter 2005. This margin decline was principally driven by access line losses and lower USF and access revenues, along with the growth in lower margin services such as high-speed Internet, fiber transport and CLEC.
Net income, excluding nonrecurring items, was $73.6 million in second quarter 2006 compared to $85.1 million in second quarter 2005. The decrease was primarily driven by the decline in operating cash flow discussed above. Diluted earnings per share, excluding nonrecurring items, was $.61 for second quarter 2006, a 4.7% decrease from the $.64 reported in second quarter 2005. This decrease was driven by lower net income, which was partially offset by the 10.1% decline in average diluted shares outstanding that was a result of share repurchases since second quarter 2005.
As announced July 19, 2006, all repurchases under the Company’s February 2006 accelerated share repurchase agreements entered into with investment banks for approximately 14.36 million shares were recently completed and CenturyTel paid the banks $28.4 million cash as final settlement of the agreements. The Company has $500 million remaining under its $1 billion share repurchase program authorized in February of this year.
“We are pleased that the accelerated share repurchase program was completed in less than five months. We currently expect to continue purchasing shares under the remaining $500 million in the open market,” Post said.
For the first six months of 2006, operating revenues, excluding nonrecurring items, increased to $1.219 billion from $1.202 billion for the same period in 2005. Operating cash flow, excluding nonrecurring items, was $594.7 million for the first half of 2006 compared to $625.4 million a year ago. Net income, excluding nonrecurring items, was $146.0 million in the first six months of 2006 compared to $165.1 million during the same period in 2005. Diluted earnings per share, excluding nonrecurring items, was $1.19 during the first half of 2006 compared to $1.23 in the first half of 2005.
Under generally accepted accounting principles (GAAP), net income for second quarter 2006 was $152.4 million compared to $85.1 million for second quarter 2005 and diluted earnings per share for second quarter 2006 was $1.26 compared to $.64 for second quarter 2005. Second quarter 2006 net income and diluted earnings per share include a $72.4 million after-tax benefit related to the dissolution of the Rural Telephone Bank and a $6.4 million positive impact from the resolution of various income tax audit issues.
Net income under GAAP for the first six months of 2006 was $221.8 million compared to $164.7 million for the first six months of 2005 and diluted earnings per share for the first six months of 2006 was $1.80 compared to $1.23 for the first six months of 2005. See the accompanying financial schedules for detail of the Company’s nonrecurring items for the six months ended June 30, 2006 and 2005.
For the third quarter 2006, CenturyTel expects total revenues of $605 to $615 million and diluted earnings per share of $.57 to $.61. For the full year 2006, diluted earnings per share is expected to be in the range of $2.35 to $2.45, an increase over the $2.30 to $2.40 range previously provided. This increase in 2006 diluted earnings per share guidance is primarily due to the better than anticipated results during second quarter 2006 and the expectation of operating costs being lower in the second half of 2006 than previously anticipated.
These outlook figures exclude nonrecurring items and the potential impact of any future mergers, acquisitions, divestitures, refinancing, share repurchases or other similar business transactions.
Reconciliation to GAAP. This release includes certain non-GAAP financial measures, including but not limited to operating cash flow, free cash flow and adjustments to GAAP measures to exclude the effect of nonrecurring items. 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 statements. 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.centurytel.com. Investors are urged to consider these non-GAAP measures in addition to, and not in substitution for, measures prepared in accordance with GAAP.
Investor Call. As previously announced, CenturyTel’s management will host a conference call at 10:30 a.m. Central Time today. Interested parties can access the call by dialing 866.814.1912. The call will be accessible for replay through August 2, 2006, by calling 888.266.2081 and entering the access code: 930453. Investors can also listen to CenturyTel’s earnings conference call and replay by accessing the Investor Relations portion of the Company’s Web site at www.centurytel.com prior to August 17, 2006.
In addition to historical information, this release includes certain forward-looking statements, estimates and projections that are based on current expectations only, and are subject to a number of risks, uncertainties and assumptions, many of which are beyond the control of the Company. 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; the Company’s ability to effectively manage its expansion opportunities, including retaining and hiring key personnel; possible changes in the demand for, or pricing of, the Company’s products and services; the Company’s ability to successfully introduce new product or service offerings on a timely and cost-effective basis; the Company’s ability to collect its receivables from financially troubled communications companies; the Company’s ability to successfully negotiate collective bargaining agreements on reasonable terms without work stoppages; the effect of adverse weather; other risks referenced from time to time in the Company’s 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 or administrative costs, in general market, labor or economic conditions, or in legislation, regulation or public policy. These and other uncertainties related to the Company’s business are described in greater detail in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005, as updated by the Company’s subsequent SEC reports. You should be aware that new factors may emerge from time to time and it is not possible for management to identify all such factors, nor can it 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. The information contained in this release is as of July 27, 2006. The Company undertakes no obligation to update any of its forward-looking statements for any reason.
CenturyTel (NYSE:CTL) is a leading provider of communications, high-speed Internet and entertainment services in small-to-mid-size cities through our broadband and fiber transport networks. Included in the S&P 500 Index, CenturyTel delivers advanced communications with a personal touch to customers in 25 states. Visit us at www.centurytel.com.
* * * * * * * *
CenturyTel, Inc. | |
CONSOLIDATED STATEMENTS OF INCOME | |
THREE MONTHS ENDED JUNE 30, 2006 AND 2005 | |
(UNAUDITED) | |
| | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30, 2006 | | Three months ended June 30, 2005 | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | As adjusted | | | | | | As adjusted | | | | Increase | |
| | | | Less | | | | excluding | | | | Less | | excluding | | | | (decrease) | |
| | | | non- | | | | non- | | | | non- | | non- | | Increase | | excluding | |
| | As | | recurring | | | | recurring | | As | | recurring | | recurring | | (decrease) | | nonrecurring | |
In thousands, except per share amounts | | reported | | items | | | | items | | reported | | items | | items | | as reported | | items | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Voice* | | $ | 216,786 | | | | | | | | | 216,786 | | | 221,708 | | | | | | 221,708 | | | (2.2 | %) | | (2.2 | %) |
Network access | | | 221,586 | | | | | | | | | 221,586 | | | 239,404 | | | | | | 239,404 | | | (7.4 | %) | | (7.4 | %) |
Data | | | 84,447 | | | | | | | | | 84,447 | | | 76,049 | | | | | | 76,049 | | | 11.0 | % | | 11.0 | % |
Fiber transport and CLEC | | | 36,051 | | | | | | | | | 36,051 | | | 21,636 | | | | | | 21,636 | | | 66.6 | % | | 66.6 | % |
Other | | | 50,261 | | | | | | | | | 50,261 | | | 47,616 | | | | | | 47,616 | | | 5.6 | % | | 5.6 | % |
| | | 609,131 | | | - | | | | | | 609,131 | | | 606,413 | | | - | | | 606,413 | | | 0.4 | % | | 0.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services and products | | | 216,466 | | | | | | | | | 216,466 | | | 194,873 | | | | | | 194,873 | | | 11.1 | % | | 11.1 | % |
Selling, general and administrative | | | 95,596 | | | | | | | | | 95,596 | | | 95,206 | | | | | | 95,206 | | | 0.4 | % | | 0.4 | % |
Depreciation and amortization | | | 131,820 | | | | | | | | | 131,820 | | | 130,452 | | | | | | 130,452 | | | 1.0 | % | | 1.0 | % |
| | | 443,882 | | | - | | | | | | 443,882 | | | 420,531 | | | - | | | 420,531 | | | 5.6 | % | | 5.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME | | | 165,249 | | | - | | | | | | 165,249 | | | 185,882 | | | - | | | 185,882 | | | (11.1 | %) | | (11.1 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (50,639 | ) | | | | | | | | (50,639 | ) | | (49,647 | ) | | | | | (49,647 | ) | | 2.0 | % | | 2.0 | % |
Income from unconsolidated cellular entity | | | 2,076 | | | | | | | | | 2,076 | | | 724 | | | | | | 724 | | | 186.7 | % | | 186.7 | % |
Nonrecurring gains | | | 118,649 | | | 118,649 | | | (1 | ) | | - | | | - | | | | | | - | | | - | | | - | |
Other income (expense) | | | 2,734 | | | | | | | | | 2,734 | | | 1,220 | | | | | | 1,220 | | | 124.1 | % | | 124.1 | % |
Income tax expense | | | (85,701 | ) | | (39,843 | ) | | (2 | ) | | (45,858 | ) | | (53,061 | ) | | | | | (53,061 | ) | | 61.5 | % | | (13.6 | %) |
NET INCOME | | $ | 152,368 | | | 78,806 | | | | | | 73,562 | | | 85,118 | | | - | | | 85,118 | | | 79.0 | % | | (13.6 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BASIC EARNINGS PER SHARE | | $ | 1.32 | | | 0.68 | | | | | | 0.64 | | | 0.65 | | | | | | 0.65 | | | 103.1 | % | | (1.5 | %) |
DILUTED EARNINGS PER SHARE | | $ | 1.26 | | | 0.65 | | | | | | 0.61 | | | 0.64 | | | | | | 0.64 | | | 96.9 | % | | (4.7 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE SHARES OUTSTANDING | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 115,441 | | | | | | | | | 115,441 | | | 130,299 | | | | | | 130,299 | | | (11.4 | %) | | (11.4 | %) |
Diluted | | | 121,636 | | | | | | | | | 121,636 | | | 135,345 | | | | | | 135,345 | | | (10.1 | %) | | (10.1 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
DIVIDENDS PER COMMON SHARE | | $ | 0.0625 | | | | | | | | | 0.0625 | | | 0.0600 | | | | | | 0.0600 | | | 4.2 | % | | 4.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONRECURRING ITEMS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) - Includes gain recorded upon redemption of Rural Telephone Bank stock ($117.8 million) and gain recorded upon sale of Arizona properties ($.9 million). | | | |
(2) - Includes $46.3 million aggregate tax expense related to Item (1), net of $6.4 million net tax benefit due to the resolution of various income tax audit issues. | | | |
| | | |
* Revenues previously reported as "Local service" and "Long distance" have been combined into this "Voice" category for all periods presented. | | | |
CenturyTel, Inc. |
CONSOLIDATED STATEMENTS OF INCOME |
SIX MONTHS ENDED JUNE 30, 2006 AND 2005 |
(UNAUDITED) |
| Six months ended June 30, 2006 | | | | Six months ended June 30, 2005 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | As adjusted | | | | | | | | | | As adjusted | | | | Increase | |
| | | | | Less | | | | excluding | | | | | | Less | | | | excluding | | | | (decrease) | |
| | | | | non- | | | | non- | | | | | | non- | | | | non- | | Increase | | excluding | |
| | | As | | recurring | | | | recurring | | | | As | | recurring | | | | recurring | | (decrease) | | nonrecurring | |
In thousands, except per share amounts | | | reported | | items | | | | items | | | | reported | | items | | | | items | | as reported | | items | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Voice* | | | | $ | 434,235 | | | | | | | | | 434,235 | | | | | | 446,208 | | | | | | | | | 446,208 | | | (2.7 | %) | | (2.7 | %) |
Network access | | | | | 446,832 | | | 1,128 | | | (1 | ) | | 445,704 | | | | | | 469,682 | | | | | | | | | 469,682 | | | (4.9 | %) | | (5.1 | %) |
Data | | | | | 167,685 | | | 184 | | | (1 | ) | | 167,501 | | | | | | 148,955 | | | | | | | | | 148,955 | | | 12.6 | % | | 12.5 | % |
Fiber transport and CLEC | | | | | 71,831 | | | | | | | | | 71,831 | | | | | | 41,879 | | | | | | | | | 41,879 | | | 71.5 | % | | 71.5 | % |
Other | | | | | 100,197 | | | | | | | | | 100,197 | | | | | | 94,971 | | | | | | | | | 94,971 | | | 5.5 | % | | 5.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 1,220,780 | | | 1,312 | | | | | | 1,219,468 | | | | | | 1,201,695 | | | - | | | | | | 1,201,695 | | | 1.6 | % | | 1.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services and products | | | | | 439,418 | | | 5,493 | | | (1 | ) | | 433,925 | | | | | | 386,866 | | | | | | | | | 386,866 | | | 13.6 | % | | 12.2 | % |
Selling, general and administrative | | | | | 191,536 | | | 682 | | | (1 | ) | | 190,854 | | | | | | 189,460 | | | | | | | | | 189,460 | | | 1.1 | % | | 0.7 | % |
Depreciation and amortization | | | | | 266,385 | | | | | | | | | 266,385 | | | | | | 262,627 | | | | | | | | | 262,627 | | | 1.4 | % | | 1.4 | % |
| | | | | 897,339 | | | 6,175 | | | | | | 891,164 | | | | | | 838,953 | | | - | | | | | | 838,953 | | | 7.0 | % | | 6.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME | | | | | 323,441 | | | (4,863 | ) | | | | | 328,304 | | | | | | 362,742 | | | - | | | | | | 362,742 | | | (10.8 | %) | | (9.5 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (100,725 | ) | | | | | | | | (100,725 | ) | | | | | (102,272 | ) | | (1,196 | ) | | (4 | ) | | (101,076 | ) | | (1.5 | %) | | (0.3 | %) |
Income from unconsolidated cellular entity | | | | | 4,149 | | | | | | | | | 4,149 | | | | | | 2,037 | | | | | | | | | 2,037 | | | 103.7 | % | | 103.7 | % |
Nonrecurring gains | | | | | 118,649 | | | 118,649 | | | (2 | ) | | - | | | | | | - | | | | | | | | | - | | | - | | | - | |
Other income (expense) | | | | | 5,258 | | | | | | | | | 5,258 | | | | | | 2,755 | | | (1,574 | ) | | (5 | ) | | 4,329 | | | 90.9 | % | | 21.5 | % |
Income tax expense | | | | | (128,979 | ) | | (37,976 | ) | | (3 | ) | | (91,003 | ) | | | | | (100,528 | ) | | 2,395 | | | (6 | ) | | (102,923 | ) | | 28.3 | % | | (11.6 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME | | | | $ | 221,793 | | | 75,810 | | | | | | 145,983 | | | | | | 164,734 | | | (375 | ) | | | | | 165,109 | | | 34.6 | % | | (11.6 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BASIC EARNINGS PER SHARE | | | | $ | 1.86 | | | 0.64 | | | | | | 1.23 | | | | | | 1.25 | | | | | | | | | 1.26 | | | 48.8 | % | | (2.4 | %) |
DILUTED EARNINGS PER SHARE | | | | $ | 1.80 | | | 0.61 | | | | | | 1.19 | | | | | | 1.23 | | | | | | | | | 1.23 | | | 46.3 | % | | (3.3 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE SHARES OUTSTANDING | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 118,917 | | | | | | | | | 118,917 | | | | | | 131,241 | | | | | | | | | 131,241 | | | (9.4 | %) | | (9.4 | %) |
Diluted | | | | | 124,798 | | | | | | | | | 124,798 | | | | | | 136,257 | | | | | | | | | 136,257 | | | (8.4 | %) | | (8.4 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
DIVIDENDS PER COMMON SHARE | | | | $ | 0.1250 | | | | | | | | | 0.1250 | | | | | | 0.1200 | | | | | | | | | 0.1200 | | | 4.2 | % | | 4.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONRECURRING ITEMS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) - Severance and related costs due to workforce reduction, including revenue impact. |
(2) - Includes gain recorded upon redemption of Rural Telephone Bank stock ($117.8 million) and gain recorded upon sale of Arizona properties ($.9 million). |
(3) - Includes $44.4 million net tax expense related to Items (1) and (2), net of $6.4 million net tax benefit due to the resolution of various income tax audit issues. |
(4) - Write-off of unamortized deferred debt costs associated with purchasing and retiring approximately $400 million of Series J notes. |
(5) - Includes (i) $4.8 million debt extinguishment charge related to purchasing and retiring approximately $400 million of Series J notes, net of (ii) $3.2 million of interest income related to the settlement of various income tax audits. |
(6) - Includes (i) $1.1 million net tax benefit of Items (4) and (5) and (ii) $1.3 million tax benefit related to the settlement of various income tax audits. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* Revenues previously reported as "Local service" and "Long distance" have been combined into this "Voice" category for all periods presented. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CenturyTel, Inc. | |
CONSOLIDATED BALANCE SHEETS | |
JUNE 30, 2006 AND DECEMBER 31, 2005 | |
(UNAUDITED) | |
| | | | | | | |
| | June 30, 2006 | | | | Dec. 31, 2005 | |
| | | | (in thousands) | | | |
ASSETS | | | | | | | |
CURRENT ASSETS | | | | | |
Cash and cash equivalents | | $ | 1,769 | | | | | | 158,846 | |
Other current assets | | | 238,483 | | | | | | 264,170 | |
Total current assets | | | 240,252 | | | | | | 423,016 | |
| | | | | | | | | | |
NET PROPERTY, PLANT AND EQUIPMENT | | | | | | | | | | |
Property, plant and equipment | | | 7,844,529 | | | | | | 7,801,377 | |
Accumulated depreciation | | | (4,672,522 | ) | | | | | (4,496,891 | ) |
Net property, plant and equipment | | | 3,172,007 | | | | | | 3,304,486 | |
| | | | | | | | | | |
GOODWILL AND OTHER ASSETS | | | | | | | | | | |
Goodwill | | | 3,431,136 | | | | | | 3,432,649 | |
Other | | | 590,589 | | | | | | 602,556 | |
Total goodwill and other assets | | | 4,021,725 | | | | | | 4,035,205 | |
| | | | | | | | | | |
| | | | | | | | | | |
TOTAL ASSETS | | $ | 7,433,984 | | | | | | 7,762,707 | |
| | | | | | | | | | |
| | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | |
Current maturities of long-term debt | | $ | 381,455 | | | | | | 276,736 | |
Other current liabilities | | | 438,641 | | | | | | 469,494 | |
Total current liabilities | | | 820,096 | | | | | | 746,230 | |
| | | | | | | | | | |
LONG-TERM DEBT | | | 2,239,263 | | | | | | 2,376,070 | |
DEFERRED CREDITS AND OTHER LIABILITIES | | | 1,073,065 | | | | | | 1,023,134 | |
STOCKHOLDERS' EQUITY | | | 3,301,560 | | | | | | 3,617,273 | |
| | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | $ | 7,433,984 | | | | | | 7,762,707 | |
| | | | | | | | | | |
CenturyTel, Inc. | |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |
(UNAUDITED) | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Three months ended June 30, 2006 | | Three months ended June 30, 2005 | |
| | | | | | | As adjusted | | | | | | As adjusted | |
| | | | Less | | | excluding | | | | Less | | excluding | |
| | | | non- | | | non- | | | | non- | | non- | |
In thousands | | As | | recurring | | | recurring | | As | | recurring | | recurring | |
| | reported | | items | | | items | | reported | | items | | items | |
| | | | | | | | | | | | | | |
Operating cash flow and cash flow margin | | | | | | | | | | | | | | |
Operating income | | $ | 165,249 | | | - | | | | | 165,249 | | | 185,882 | | | - | | | 185,882 | |
Add: Depreciation and amortization | | | 131,820 | | | | | | | | 131,820 | | | 130,452 | | | | | | 130,452 | |
Operating cash flow | | $ | 297,069 | | | - | | | | | 297,069 | | | 316,334 | | | - | | | 316,334 | |
| | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 609,131 | | | - | | | | | 609,131 | | | 606,413 | | | - | | | 606,413 | |
| | | | | | | | | | | | | | | | | | | | | |
Operating income margin (operating income divided by revenues) | | | 27.1 | % | | | | | | | 27.1 | % | | 30.7 | % | | | | | 30.7 | % |
| | | | | | | | | | | | | | | | | | | | | |
Operating cash flow margin (operating cash flow divided by revenues) | | | 48.8 | % | | | | | | | 48.8 | % | | 52.2 | % | | | | | 52.2 | % |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Free cash flow (prior to debt service requirements and dividends) | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 152,368 | | | 78,806 | | (1 | ) | | 73,562 | | | 85,118 | | | - | | | 85,118 | |
Add: Depreciation and amortization | | | 131,820 | | | - | | | | | 131,820 | | | 130,452 | | | - | | | 130,452 | |
Less: Capital expenditures | | | (70,367 | ) | | - | | | | | (70,367 | ) | | (102,011 | ) | | - | | | (102,011 | ) |
Free cash flow | | $ | 213,821 | | | 78,806 | | | | | 135,015 | | | 113,559 | | | - | | | 113,559 | |
| | | | | | | | | | | | | | | | | | | | | |
Free cash flow | | $ | 213,821 | | | | | | | | | | | 113,559 | | | | | | | |
Nonrecurring gains | | | (118,649 | ) | | | | | | | | | | - | | | | | | | |
Income from unconsolidated cellular entity | | | (2,076 | ) | | | | | | | | | | (724 | ) | | | | | | |
Deferred income taxes | | | 12,830 | | | | | | | | | | | 3,806 | | | | | | | |
Changes in current assets and current liabilities | | | 31,674 | | | | | | | | | | | (8,669 | ) | | | | | | |
(Increase) decrease in other noncurrent assets | | | 3,162 | | | | | | | | | | | (119 | ) | | | | | | |
Increase in other noncurrent liabilities | | | 593 | | | | | | | | | | | 145 | | | | | | | |
Retirement benefits | | | 7,548 | | | | | | | | | | | 6,513 | | | | | | | |
Excess tax benefits from share-based compensation | | | (761 | ) | | | | | | | | | | - | | | | | | | |
Other, net | | | 3,778 | | | | | | | | | | | 5,572 | | | | | | | |
Add: Capital expenditures | | | 70,367 | | | | | | | | | | | 102,011 | | | | | | | |
Net cash provided by operating activities | | $ | 222,287 | | | | | | | | | | | 222,094 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONRECURRING ITEMS | | | | | | | | | | | | | | | | | | | | | |
(1) - Includes (i) $72.4 million after-tax gains recorded upon redemption of Rural Telephone Bank stock and sale of Arizona properties and (ii) $6.4 million net tax benefit due to the resolution of various income tax audit issues. |
CenturyTel, Inc. | |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |
(UNAUDITED) | | | |
| | | | | | | | | | | | | | | | |
| | Six months ended June 30, 2006 | | Six months ended June 30, 2005 | |
| | | | | | | | As adjusted | | | | | | | As adjusted | |
| | | | Less | | | | excluding | | | | Less | | | excluding | |
| | | | non- | | | | non- | | | | non- | | | non- | |
| | As | | recurring | | | | recurring | | As | | recurring | | | recurring | |
In thousands | | reported | | items | | | | items | | reported | | items | | | items | |
| | | | | | | | | | | | | | | | |
Operating cash flow and cash flow margin | | | | | | | | | | | | | | | | |
Operating income | | $ | 323,441 | | | (4,863 | ) | (1 | ) | | 328,304 | | | 362,742 | | | - | | | | | 362,742 | |
Add: Depreciation and amortization | | | 266,385 | | | | | | | | 266,385 | | | 262,627 | | | | | | | | 262,627 | |
Operating cash flow | | $ | 589,826 | | | (4,863 | ) | | | | 594,689 | | | 625,369 | | | - | | | | | 625,369 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 1,220,780 | | | 1,312 | | (1 | ) | | 1,219,468 | | | 1,201,695 | | | - | | | | | 1,201,695 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Operating income margin (operating income divided by revenues) | | | 26.5 | % | | | | | | | 26.9 | % | | 30.2 | % | | | | | | | 30.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
Operating cash flow margin (operating cash flow divided by revenues) | | | 48.3 | % | | | | | | | 48.8 | % | | 52.0 | % | | | | | | | 52.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
Free cash flow (prior to debt service requirements and dividends) | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 221,793 | | | 75,810 | | (2 | ) | | 145,983 | | | 164,734 | | | (375 | ) | (3 | ) | | 165,109 | |
Add: Depreciation and amortization | | | 266,385 | | | - | | | | | 266,385 | | | 262,627 | | | - | | | | | 262,627 | |
Less: Capital expenditures | | | (130,455 | ) | | - | | | | | (130,455 | ) | | (176,914 | ) | | - | | | | | (176,914 | ) |
Free cash flow | | $ | 357,723 | | | 75,810 | | | | | 281,913 | | | 250,447 | | | (375 | ) | | | | 250,822 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Free cash flow | | $ | 357,723 | | | | | | | | | | | 250,447 | | | | | | | | | |
Nonrecurring gains | | | (118,649 | ) | | | | | | | | | | - | | | | | | | | | |
Income from unconsolidated cellular entity | | | (4,149 | ) | | | | | | | | | | (2,037 | ) | | | | | | | | |
Deferred income taxes | | | 22,352 | | | | | | | | | | | 25,947 | | | | | | | | | |
Changes in current assets and current liabilities | | | (306 | ) | | | | | | | | | | 18,954 | | | | | | | | | |
(Increase) decrease in other noncurrent assets | | | 969 | | | | | | | | | | | (1,477 | ) | | | | | | | | |
Increase (decrease) in other noncurrent liabilities | | | 1,550 | | | | | | | | | | | (584 | ) | | | | | | | | |
Retirement benefits | | | 14,926 | | | | | | | | | | | 12,517 | | | | | | | | | |
Excess tax benefits from share-based compensation | | | (4,947 | ) | | | | | | | | | | - | | | | | | | | | |
Other, net | | | 6,393 | | | | | | | | | | | (1,768 | ) | | | | | | | | |
Add: Capital expenditures | | | 130,455 | | | | | | | | | | | 176,914 | | | | | | | | | |
Net cash provided by operating activities | | $ | 406,317 | | | | | | | | | | | 478,913 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
NONRECURRING ITEMS | | | | | | | | | | | | | | | | | | | | | | | |
(1) - Severance and related costs due to workforce reduction, including revenue impact. |
(2) - Includes (i) $72.4 million after-tax gains recorded upon redemption of Rural Telephone Bank stock and sale of Arizona properties, (ii) $3.0 million severance and related costs due to workforce reduction, including revenue impact, net of tax, and (iii) $6.4 million net tax benefit due to the resolution of various income tax audit issues. |
(3) - Includes (i) $3.7 million after-tax expense related to purchasing and retiring approximately $400 million of Series J notes, net of (ii) $3.3 million net benefit related to the settlement of various income tax audits. |
|