Click here to close now.




















Welcome!

Microsoft Cloud Authors: Eric Aarrestad, Greg O'Connor, Liz McMillan, Aleksei Gavrilenko, Elizabeth White

News Feed Item

Frontier Communications Reports 2012 Third Quarter Results

Frontier Communications Corporation (NASDAQ: FTR) today reported third quarter 2012 revenue of $1,252.5 million, operating income of $275.2 million and net income attributable to common shareholders of Frontier of $67.0 million, or $0.07 per share.

“Frontier had a milestone third quarter, with the best revenue and customer metrics since the closing of our July 2010 acquisition. Our improved broadband speeds, new simple and flexible pricing, and great customer service are positively impacting the customer experience,” said Maggie Wilderotter, Chairman & CEO of Frontier Communications. “Our strong results enabled us to raise $850 million in the bond market during August and October, bringing our 2012 total to $1.35 billion. We are well on track to meet our federal and state broadband expansion commitments, and we are excited about our new fourth quarter promotions and offers, including bundled satellite broadband service with Hughes, bundled mobile service with AT&T, and an Apple gift card promotion.”

Revenue for the third quarter of 2012 was $1,252.5 million as compared to $1,258.8 million in the second quarter of 2012 and $1,290.9 million in the third quarter of 2011. The decrease in revenue for the third quarter of 2012 as compared to the third quarter of 2011 is attributable to decreases in the number of residential and business customers and switched access revenue.

The Company’s results reflect improvements in a number of critical customer metrics. At September 30, 2012, the Company had 2,932,200 residential customers and 291,400 business customers. During the three months ended September 30, 2012 we lost approximately 51,800 customers as compared to 65,700 customers in the three months ended June 30, 2012 and 72,600 customers in the three months ended March 31, 2012. Also, during the most recent quarter, the average monthly customer revenue per customer increased $2.09, or 1.9%, over the second quarter of 2012 and $3.61, or 3.3%, over the first quarter of 2012.

The Company’s broadband customer net additions were approximately 1,000 during the third quarter of 2012, reflecting the impact of lower customer activations as a result of fewer marketing promotions and final conversion clean-up. The Company had 1,782,300 broadband customers at September 30, 2012. The Company added 27,300 satellite TV customers and lost 4,100 FiOS video customers during the third quarter of 2012. The Company had 388,300 video customers at September 30, 2012, which reflects the curtailment of DirecTV billing as part of its bundled packages.

Network access expenses and other operating expenses for the third quarter of 2012 were $674.4 million as compared to $655.3 million in the second quarter of 2012 and $691.3 million in the third quarter of 2011. Other operating expenses included severance costs of $6.8 million in the third quarter of 2012, $1.5 million in the second quarter of 2012 and $3.6 million in the third quarter of 2011. The Company incurred non-recurring storm cost expenses in the third quarter of 2012 of approximately $15 million as compared to the second quarter of 2012.

Depreciation and amortization for the third quarter of 2012 was $298.4 million as compared to $307.0 million in the second quarter of 2012 and $351.9 million in the third quarter of 2011. Amortization expense decreased by $36.7 million in the third quarter of 2012 as compared to the third quarter of 2011, primarily due to the write-off of certain software licenses no longer required for operations and the amortization associated with certain Frontier legacy properties that were fully amortized in March 2012.

Integration costs of approximately $4.5 million were incurred during the third quarter of 2012, as compared to approximately $28.6 million ($0.02 per share after tax) in the second quarter of 2012 and $67.4 million ($0.04 per share after tax) in the third quarter of 2011, in connection with our integration of the acquired properties. These nonrecurring costs in 2012 were incurred in connection with our successful conversion of the final nine states onto our platform of system applications in March 2012, and other ongoing network and operations integration work. Our integration costs and related capital expenditures will be completed by the end of 2012.

Operating income for the third quarter of 2012 was $275.2 million (reflecting lower depreciation and amortization, integration costs and network access expenses as compared to the third quarter of 2011) and operating income margin was 22.0 percent as compared to operating income of $267.8 million and operating income margin of 21.3 percent in the second quarter of 2012 and operating income of $180.3 million and operating income margin of 14.0 percent in the third quarter of 2011.

Excluding integration costs and severance costs, operating income and operating income margin for the three months ended September 30, 2012 would have been $286.5 million and 22.9 percent, respectively. Excluding the comparable adjustments in each period, operating income and operating income margin for the three months ended June 30, 2012 would have been $297.9 million and 23.7 percent, respectively, and for the three months ended September 30, 2011 would have been $251.3 million and 19.5 percent, respectively. Operating income, excluding integration costs and severance costs, decreased $11.4 million in the third quarter of 2012 as compared to the second quarter of 2012, primarily due to the non-recurring storm cost expenses.

Interest expense for the third quarter of 2012 was $172.2 million as compared to $165.8 million in the third quarter of 2011, a $6.4 million increase, primarily due to higher average debt levels and lower capitalized interest in 2012. In August 2012, the Company completed a registered offering of $600.0 million aggregate principal amount of 7.125% senior unsecured notes due 2023. We received net proceeds of approximately $588.1 million from the offering which we will use to repurchase or retire existing indebtedness or for general corporate purposes.

Income tax expense for the third quarter of 2012 was $35.7 million as compared to a $6.9 million tax benefit in the third quarter of 2011, a $42.6 million increase, principally due to higher pretax income and the reduced impact for the reversal of uncertain tax positions of $6.2 million.

Net income attributable to common shareholders of Frontier was $67.0 million, or $0.07 per share, in the third quarter of 2012, as compared to $20.4 million, or $0.02 per share, in the third quarter of 2011. The third quarter of 2012 includes severance costs of $6.8 million, integration costs of $4.5 million and losses on the early extinguishment of debt of $0.2 million, offset by the reversal of uncertain tax positions of $7.8 million (combined net impact of $0.2 million after tax). Excluding the impact of the aforementioned items, non-GAAP adjusted net income attributable to common shareholders of Frontier for the third quarter of 2012 would be $66.8 million, or $0.07 per share.

Capital expenditures for Frontier business operations were $195.0 million for the third quarter of 2012 and $571.1 million for the first nine months of 2012. Capital expenditures related to integration activities were $10.8 million for the third quarter of 2012 and $38.8 million for the first nine months of 2012.

Operating cash flow, as adjusted and defined by the Company in the attached Schedule B, was $581.3 million for the third quarter of 2012 resulting in an operating cash flow margin of 46.4 percent. Operating cash flow, as reported, of $573.6 million for the third quarter of 2012 has been adjusted to exclude $6.8 million of severance costs and $4.5 million of integration costs, partially offset by $3.6 million of non-cash pension and other postretirement benefit costs.

Free cash flow, as defined by the Company in the attached Schedule A, was $215.3 million for the third quarter of 2012 and $753.3 million for the first nine months of 2012. The Company’s dividend represents a payout of 40 percent of free cash flow for the first nine months of 2012.

Working Capital

At September 30, 2012, we had a working capital surplus of $608.2 million, which includes the classification of certain debt maturing in the first quarter of 2013 of $502.7 million as a current liability. We believe our operating cash flows, existing cash balances and existing revolving credit facility will be adequate to meet our working capital and other cash requirements.

Fourth Quarter Debt Offering and Repurchases

On October 1, 2012, the Company completed a registered debt offering of $250 million aggregate principal amount of 7.125% senior unsecured notes due 2023, issued at a price of 104.250% of their principal amount, equating to an effective yield of 6.551%. The notes are an additional issuance to the $600 million aggregate principal amount of 7.125% senior notes due 2023 issued by the Company on August 15, 2012. The Company will use the net proceeds from the sale of the notes to repurchase or retire its existing indebtedness or for general corporate purposes.

On October 1, 2012, the Company accepted for purchase $75.7 million and $59.3 million aggregate principal amount of its 7.875% Senior Notes due 2015 (the April 2015 Notes) and its 8.250% Senior Notes due 2017 (the 2017 Notes), respectively, in open market repurchases for total consideration of $154.7 million. The repurchases resulted in a loss on the early extinguishment of debt of approximately $19.3 million ($0.01 per share after tax) to be recognized in the fourth quarter of 2012. As of October 31, 2012, approximately $374.8 million aggregate principal amount of the April 2015 Notes and $1,040.7 million aggregate principal amount of the 2017 Notes remained outstanding.

Guidance

For the full year of 2012, the Company’s expectations for capital expenditures and free cash flow, excluding integration costs and integration capital expenditures, are within a range of $750 million to $775 million and $900 million to $1 billion, respectively. We expect that in 2012 our cash taxes will be approximately $15 million. We expect to incur operating expenses and capital expenditures for integration activities of approximately $80 million and $50 million, respectively, in 2012. We made total net contributions to our pension plan for 2012 of $28.5 million, including $18.2 million in the third quarter of 2012 and $10.3 million in October 2012. These contributions reflect the positive impact of funding rate changes contained in the Highway Investment Act of 2012. There are no further contributions to be made in 2012.

For the full year of 2013, the Company’s expectations for capital expenditures are within a range of $625 million to $675 million. We expect that in 2013, absent any legislative changes in 2012 or 2013, our cash taxes will be in the range of $125 million to $150 million.

Non-GAAP Measures

The Company uses certain non-GAAP financial measures in evaluating its performance. These include non-GAAP adjusted net income attributable to common shareholders of Frontier, free cash flow and operating cash flow. A reconciliation of the differences between non-GAAP adjusted net income attributable to common shareholders of Frontier, free cash flow and operating cash flow and the most comparable financial measures calculated and presented in accordance with GAAP is included in the tables that follow. The non-GAAP financial measures are by definition not measures of financial performance under GAAP and are not alternatives to operating income or net income attributable to common shareholders of Frontier as reflected in the statement of operations or to cash flow as reflected in the statement of cash flows and are not necessarily indicative of cash available to fund all cash flow needs. The non-GAAP financial measures used by the Company may not be comparable to similarly titled measures of other companies.

The Company believes that the presentation of non-GAAP financial measures provides useful information to investors regarding the Company’s financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) together provide a more comprehensive view of the Company’s core operations and ability to generate cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) presents measurements that investors and rating agencies have indicated to management are useful to them in assessing the Company and its results of operations. In addition, the Company believes that non-GAAP adjusted net income attributable to common shareholders of Frontier, free cash flow and operating cash flow, as the Company defines them, can assist in comparing performance from period to period, without taking into account factors affecting operating income or net income attributable to common shareholders of Frontier in the statement of operations, or cash flow reflected in the statement of cash flows, including changes in working capital and the timing of purchases and payments. The Company has shown adjustments to its financial presentations to exclude losses on the early extinguishment of debt, investment gains, tax benefits for the reversal of uncertain tax positions, discrete tax items, integration costs, severance costs and non-cash pension and other postretirement benefit costs, as disclosed in the attached Schedules A, B and C, because investors have indicated to management that such adjustments are useful to them in assessing the Company and its results of operations.

Management uses these non-GAAP financial measures to (i) assist in analyzing the Company’s underlying financial performance from period to period, (ii) evaluate the financial performance of its business units, (iii) analyze and evaluate strategic and operational decisions, (iv) establish criteria for compensation decisions, and (v) assist management in understanding the Company’s ability to generate cash flow and, as a result, to plan for future capital and operational decisions. Management uses these non-GAAP financial measures in conjunction with related GAAP financial measures.

These non-GAAP financial measures have certain shortcomings. In particular, free cash flow does not represent the residual cash flow available for discretionary expenditures, since items such as debt repayments and dividends are not deducted in determining such measure. Operating cash flow has similar shortcomings as interest, income taxes, capital expenditures, debt repayments and dividends are not deducted in determining this measure. Management compensates for the shortcomings of these measures by utilizing them in conjunction with their comparable GAAP financial measures. The information in this press release should be read in conjunction with the financial statements and footnotes contained in our documents filed with the U.S. Securities and Exchange Commission.

Conference Call and Webcast

The Company will host a conference call today at 9:00 A.M. Eastern time. In connection with the conference call and as a convenience to investors, the Company furnished today on a Current Report on Form 8-K certain materials regarding third quarter 2012 results. The conference call will be webcast and may be accessed at:

http://investor.frontier.com/eventdetail.cfm?eventid=119395

A telephonic replay of the conference call will be available for one week beginning at 12:00 P.M. Eastern time, November 6, 2012 via dial-in at 888-203-1112 for U.S. and Canadian callers or, outside the U.S. and Canada, at 719-457-0820, passcode 2334836. A webcast replay of the call will be available at www.frontier.com/ir.

About Frontier Communications

Frontier Communications Corporation (NASDAQ: FTR) offers broadband, voice, satellite video, wireless Internet data access, data security solutions, bundled offerings and specialized bundles for residential customers, small businesses and home offices, and advanced business communications for medium and large businesses in 27 states. Frontier’s approximately 15,250 employees are based entirely in the United States. More information is available at www.frontier.com and www.frontier.com/ir.

Forward-Looking Statements

This press release contains forward-looking statements that are made pursuant to the safe harbor provisions of The Private Securities Litigation Reform Act of 1995. These statements are made on the basis of management’s views and assumptions regarding future events and business performance. Words such as “believe,” “anticipate,” “expect” and similar expressions are intended to identify forward-looking statements. Forward-looking statements (including oral representations) involve risks and uncertainties that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by such statements. These risks and uncertainties are based on a number of factors, including but not limited to: the risk that the growth opportunities from the Transaction may not be fully realized or may take longer to realize than expected; the effects of greater than anticipated competition requiring new pricing, marketing strategies or new product or service offerings and the risk that we will not respond on a timely or profitable basis; reductions in the number of our voice customers that cannot be offset by increases in broadband subscribers and sales of other products and services; the effects of competition from cable, wireless and other wireline carriers; our ability to maintain relationships with customers, employees or suppliers; the effects of ongoing changes in the regulation of the communications industry as a result of federal and state legislation and regulation, or changes in the enforcement or interpretation of such legislation and regulation; the effects of any unfavorable outcome with respect to any current or future legal, governmental or regulatory proceedings, audits or disputes; the effects of changes in the availability of federal and state universal funding to us and our competitors; our ability to adjust successfully to changes in the communications industry and to implement strategies for growth; continued reductions in switched access revenues as a result of regulation, competition or technology substitutions; our ability to effectively manage service quality in our territories and meet mandated service quality metrics; our ability to successfully introduce new product offerings, including our ability to offer bundled service packages on terms that are both profitable to us and attractive to customers; changes in accounting policies or practices adopted voluntarily or as required by generally accepted accounting principles or regulations; our ability to effectively manage our operations, operating expenses and capital expenditures, and to repay, reduce or refinance our debt; the effects of changes in both general and local economic conditions on the markets that we serve, which can affect demand for our products and services, customer purchasing decisions, collectability of revenues and required levels of capital expenditures related to new construction of residences and businesses; the effects of technological changes and competition on our capital expenditures and product and service offerings, including the lack of assurance that our network improvements will be sufficient to meet or exceed the capabilities and quality of competing networks; the effects of increased medical, pension and postemployment expenses and related funding requirements; changes in income tax rates, tax laws, regulations or rulings, or federal or state tax assessments; the effects of state regulatory cash management practices that could limit our ability to transfer cash among our subsidiaries or dividend funds up to the parent company; our ability to successfully renegotiate union contracts in 2012 and thereafter; changes in pension plan assumptions and/or the value of our pension plan assets, which could require us to make increased contributions to the pension plan in 2013 and beyond; the effects of customer bankruptcies and home foreclosures, which could result in difficulty in collection of revenues and loss of customers; adverse changes in the credit markets or in the ratings given to our debt securities by nationally accredited ratings organizations, which could limit or restrict the availability, or increase the cost, of financing; our ability to pay dividends on our common shares, which may be affected by our cash flow from operations, amount of capital expenditures, debt service requirements, cash paid for income taxes and liquidity; and the effects of severe weather events such as hurricanes, tornadoes, ice storms or other natural or man-made disasters. These and other uncertainties related to our business are described in greater detail in our filings with the Securities and Exchange Commission, including our reports on Forms 10-K and 10-Q, and the foregoing information should be read in conjunction with these filings. We do not intend to update or revise these forward-looking statements to reflect the occurrence of future events or circumstances.

 
Frontier Communications Corporation
Consolidated Financial Data
 
 
          For the quarter ended     For the nine months ended
September 30,     June 30,       September 30, September 30,
(Amounts in thousands, except per share amounts) 2012 2012 2011 2012     2011
 
Income Statement Data
Revenue $ 1,252,469   $ 1,258,777   $ 1,290,939   $ 3,779,300   $ 3,959,891  
 
Network access expenses 102,051 115,433 119,941 333,053 397,854
Other operating expenses (1) 572,348 539,911 571,388 1,663,842 1,729,824
Depreciation and amortization 298,416 307,047 351,907 962,763 1,062,150
Integration costs (2)   4,458     28,602     67,412     68,204     100,899  
Total operating expenses   977,273     990,993     1,110,648     3,027,862     3,290,727  
 
Operating income 275,196 267,784 180,291 751,438 669,164
Losses on early extinguishment of debt (245 ) (70,818 ) - (71,063 ) -
Investment and other income (loss), net 4,602 8,804 836 18,994 10,039
Interest expense   172,188     172,054     165,755     509,104     500,034  
Income before income taxes 107,365 33,716 15,372 190,265 179,169
Income tax expense (benefit)   35,739     11,717     (6,948 )   66,150     66,809  
Net income (2) 71,626 21,999 22,320 124,115 112,360
Less: Income attributable to the noncontrolling interest in a
partnership   4,626     4,010     1,925     12,358     4,993  
Net income attributable to common shareholders of Frontier $ 67,000   $ 17,989   $ 20,395   $ 111,757   $ 107,367  
 
Weighted average shares outstanding 991,295 991,183 990,259 990,300 989,725
 
Basic net income per share attributable to
common shareholders of Frontier (3) $ 0.07 $ 0.02 $ 0.02 $ 0.11 $ 0.11
 
Non-GAAP adjusted net income per share
attributable to common shareholders of Frontier (3) (4) $ 0.07 $ 0.08 $ 0.05 $ 0.20 $ 0.17
 
Other Financial Data
Capital expenditures - Business operations $ 195,034 $ 167,551 $ 222,530 $ 571,107 $ 636,569
Capital expenditures - Integration activities 10,828 12,209 43,655 38,768 62,641
Operating cash flow, as adjusted (4) 581,281 620,363 609,162 1,821,478 1,869,369
Free cash flow (4) 215,256 284,867 267,466 753,283 762,713
Dividends paid 99,845 99,851 186,588 299,547 559,803
Dividend payout ratio (5) 46 % 35 % 70 % 40 % 73 %
 
(1)   Includes severance costs of $6.8 million, $1.5 million and $3.6 million for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively, and $14.8 million and $14.6 million for the nine months ended September 30, 2012 and 2011, respectively.
(2) Reflects integration costs of $4.5 million ($2.9 million after tax), $28.6 million ($18.1 million or $0.02 per share after tax) and $67.4 million ($41.6 million or $0.04 per share after tax) for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively. Reflects integration costs of $68.2 million ($42.7 million or $0.04 per share after tax) and $100.9 million ($62.3 million or $0.06 per share after tax) for the nine months ended September 30, 2012 and 2011, respectively.
(3) Calculated based on weighted average shares outstanding.
(4) Reconciliations to the most comparable GAAP measures are presented in Schedules A, B and C at the end of these tables.
(5) Represents dividends paid divided by free cash flow, as defined in Schedule A.
 
 
Frontier Communications Corporation
Consolidated Financial and Operating Data
 
          For the quarter ended       For the nine months ended
September 30,       June 30,       September 30, September 30,
(Amounts in thousands, except operating data) 2012 2012 2011 2012       2011
 
Selected Income Statement Data
Revenue:
Local and long distance services $ 556,353 $ 559,837 $ 605,593 $ 1,688,352 $ 1,858,451
Data and internet services 461,212 454,706 457,934 1,366,588 1,378,060
Other   94,929     97,337     79,379     289,143     251,281  
Customer revenue 1,112,494 1,111,880 1,142,906 3,344,083 3,487,792
Switched access and subsidy   139,975     146,897     148,033     435,217     472,099  
Total revenue $ 1,252,469   $ 1,258,777   $ 1,290,939   $ 3,779,300   $ 3,959,891  
 
Other Financial and Operating Data
 
Revenue:
Residential $ 531,397 $ 535,089 $ 560,913 $ 1,601,322 $ 1,726,383
Business   581,097     576,791     581,993     1,742,761     1,761,409  
Customer revenue 1,112,494 1,111,880 1,142,906 3,344,083 3,487,792
Switched access and subsidy   139,975     146,897     148,033     435,217     472,099  
Total revenue $ 1,252,469   $ 1,258,777   $ 1,290,939   $ 3,779,300   $ 3,959,891  
Customers 3,223,557 3,275,354 3,494,294 3,223,557 3,494,294
Average monthly total revenue
per customer $ 128.48 $ 126.83 $ 121.68 $ 126.73 $ 121.09
Average monthly customer revenue
per customer $ 114.12 $ 112.03 $ 107.72 $ 112.14 $ 106.66
 
Residential customer metrics:
Customers 2,932,163 2,978,896 3,174,915 2,932,163 3,174,915
 
Revenue $ 531,397 $ 535,089 $ 560,913 $ 1,601,322 $ 1,726,383
Average monthly residential revenue per customer (1) $ 58.72 $ 58.19 $ 57.52 $ 57.95 $ 57.49
Customer monthly churn 1.63 % 1.63 % 1.72 % 1.58 % 1.72 %
 
Business customer metrics:
Customers 291,394 296,458 319,379 291,394 319,379
Revenue $ 581,097 $ 576,791 $ 581,993 $ 1,742,761 $ 1,761,409
Average monthly business revenue per customer $ 659.01 $ 642.38 $ 600.48 $ 645.52 $ 591.56
 
Access line metrics:
Residential 3,025,928 3,130,090 3,344,758 3,025,928 3,344,758
Business   1,916,594     1,942,013     2,029,101     1,916,594     2,029,101  
Total access lines   4,942,522     5,072,103     5,373,859     4,942,522     5,373,859  
 
Average monthly total revenue per access line $ 83.38 $ 81.98 $ 79.22 $ 82.15 $ 79.21
Average monthly customer revenue per access line $ 74.06 $ 72.41 $ 70.14 $ 72.69 $ 69.77
 
Employees 15,250 15,332 15,254 15,250 15,254
Broadband subscribers 1,782,278 1,781,295 1,754,842 1,782,278 1,754,842
Video subscribers (2) 388,257 568,154 556,552 388,257 556,552
Switched access minutes of use (in millions) 4,481 4,771 4,626 13,769 14,412
 
(1)   Calculation excludes the Mohave Cellular Limited Partnership.
(2) Decline in video subscribers is due to the loss of 203,100 DirecTV subscribers in the third quarter of 2012 as Frontier no longer provides DirecTV as part of its bundled packages.
 
 
Frontier Communications Corporation
Condensed Consolidated Balance Sheet Data
 
(Amounts in thousands)
             
September 30, 2012 December 31, 2011

ASSETS

Current assets:
Cash and cash equivalents $ 1,099,489 $ 326,094
Accounts receivable, net 557,573 585,157
Restricted cash 54,967 -
Other current assets   417,197   327,779
Total current assets 2,129,226 1,239,030
 
Restricted cash 42,357 144,680
Property, plant and equipment, net 7,482,900 7,547,523
Other assets - principally goodwill   8,184,003   8,498,535
Total assets $ 17,838,486 $ 17,429,768
 

LIABILITIES AND EQUITY

Current liabilities:
Long-term debt due within one year $ 596,545 $ 94,016
Accounts payable and other current liabilities   924,441   1,058,200
Total current liabilities 1,520,986 1,152,216
 
Deferred income taxes and other liabilities 3,756,501 3,602,577
Long-term debt 8,257,599 8,205,841
Equity   4,303,400   4,469,134
Total liabilities and equity $ 17,838,486 $ 17,429,768
 
 
Frontier Communications Corporation
Consolidated Cash Flow Data
 
(Amounts in thousands)
        For the nine months ended September 30,
2012       2011
 
Cash flows provided by (used in) operating activities:
Net income $ 124,115 $ 112,360
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization expense 962,763 1,062,150
Stock based compensation expense 12,950 10,729
Pension/OPEB costs 24,220 22,515
Losses on early extinguishment of debt 71,063 -
Other non-cash adjustments 7,040 (3,320 )
Deferred income taxes 59,794 20,219
Change in accounts receivable 19,941 16,162
Change in accounts payable and other liabilities (131,027 ) (36,458 )
Change in other current assets   9,426     68,297  
Net cash provided by operating activities 1,160,285 1,272,654
 
Cash flows provided from (used by) investing activities:
Capital expenditures - Business operations (571,107 ) (636,569 )
Capital expenditures - Integration activities (38,768 ) (62,641 )
Network expansion funded by Connect America Fund (854 ) -
Grant funds received for network expansion from Connect
America Fund 47,986 -
Cash transferred from escrow 47,356 26,586
Other assets purchased and distributions received, net   (12,251 )   (4,350 )
Net cash used by investing activities (527,638 ) (676,974 )
 
Cash flows provided from (used by) financing activities:
Long-term debt borrowings 1,100,000 -
Financing costs paid (22,754 ) -
Long-term debt payments (571,472 ) (78,990 )
Premium paid to retire debt (52,560 ) -
Dividends paid (299,547 ) (559,803 )
Repayment of customer advances for construction,
distributions to noncontrolling interests and other   (12,919 )   (2,333 )
Net cash provided from (used by) financing activities 140,748 (641,126 )
 
Increase/(Decrease) in cash and cash equivalents 773,395 (45,446 )
Cash and cash equivalents at January 1,   326,094     251,263  
 
Cash and cash equivalents at September 30, $ 1,099,489   $ 205,817  
 
Cash paid (received) during the period for:
Interest $ 445,121 $ 447,645
Income taxes (refunds) $ 4,093 $ (16,247 )
 
Non-cash investing and financing activities:
Financing obligation for contribution of real property
to pension plan $ - $ 58,100
Reduction of pension obligation $ - $ (58,100 )
 
 

Schedule A

Frontier Communications Corporation
Reconciliation of Non-GAAP Financial Measures
 
        For the quarter ended       For the nine months ended
September 30,       June 30,       September 30, September 30,
(Amounts in thousands) 2012 2012 2011 2012       2011
 

Net Income to Free Cash Flow;

Net Cash Provided by Operating Activities

 
Net income $ 71,626 $ 21,999 $ 22,320 $ 124,115 $ 112,360
 
Add back:
Depreciation and amortization 298,416 307,047 351,907 962,763 1,062,150
Income tax expense (benefit) 35,739 11,717 (6,948 ) 66,150 66,809
Integration costs 4,458 28,602 67,412 68,204 100,899
Pension/OPEB costs (non-cash) (1) (3,633 ) 15,450 5,955 24,220 22,515
Severance costs (2) 6,844 1,480 3,597 14,853 14,641
Stock based compensation 5,175 4,057 3,052 12,950 10,729
 
Subtract:
Cash paid (refunded) for income taxes 4,301 161 (43,450 ) 4,093 (16,247 )
Losses on early extinguishment of debt (245 ) (70,818 ) - (71,063 ) -
Other income (loss), net 4,279 8,591 749 15,835 7,068
Capital expenditures - Business operations (3)   195,034     167,551     222,530     571,107     636,569  
Free cash flow (2) 215,256 284,867 267,466 753,283 762,713
 
Add back:
Deferred income taxes 32,636 11,394 (30,914 ) 59,794 20,219
Non-cash (gains)/losses, net 196 26,356 12,422 44,210 29,924
Other income (loss), net 4,279 8,591 749 15,835 7,068
Cash paid (refunded) for income taxes 4,301 161 (43,450 ) 4,093 (16,247 )
Capital expenditures - Business operations (3) 195,034 167,551 222,530 571,107 636,569
 
Subtract:
Changes in current assets and liabilities 627 62,334 (52,688 ) 101,660 (48,001 )
Income tax expense (benefit) 35,739 11,717 (6,948 ) 66,150 66,809
Integration costs 4,458 28,602 67,412 68,204 100,899
Pension/OPEB costs (non-cash) (1) (3,633 ) 15,450 5,955 24,220 22,515
Severance costs (2) 6,844 1,480 3,597 14,853 14,641
Stock based compensation   5,175     4,057     3,052     12,950     10,729  
Net cash provided by operating activities $ 402,492   $ 375,280   $ 408,423   $ 1,160,285   $ 1,272,654  
 
(1)   Reflects pension and other postretirement benefit (OPEB) expense, net of capitalized amounts, of $17.1 million, $16.5 million and $14.8 million for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively, less cash pension contributions and certain OPEB costs/payments of $20.8 million, $1.0 million and $8.8 million for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively. Reflects pension and OPEB expense, net of capitalized amounts, of $49.5 million and $45.9 million for the nine months ended September 30, 2012 and 2011, respectively, less cash pension contributions and certain OPEB costs/payments of $25.3 million and $23.4 million for the nine months ended September 30, 2012 and 2011, respectively.
 
(2) The definition of free cash flow has been revised as of January 1, 2012 to add back severance costs, with all prior periods conformed to the current calculation.
(3) Excludes capital expenditures for integration activities.
 
 
Schedule B
Frontier Communications Corporation
Reconciliation of Non-GAAP Financial Measures
 
      For the quarter ended September 30, 2012     For the quarter ended September 30, 2011
(Amounts in thousands)                                
Non-cash Non-cash

Operating Cash Flow and

As Integration Pension/OPEB Severance As As Integration Pension/OPEB Severance As

Operating Cash Flow Margin

Reported Costs Costs (1) Costs Adjusted Reported Costs Costs (1) Costs Adjusted
 
Operating Income $ 275,196 $ 4,458 $ (3,633 ) $ 6,844 $ 282,865 $ 180,291 $ 67,412 $ 5,955 $ 3,597 $ 257,255
 
Add back:
Depreciation and
amortization   298,416     -   -     -   298,416     351,907     -   -   -   351,907  
Operating cash flow $ 573,612   $ 4,458 $ (3,633 ) $ 6,844 $ 581,281   $ 532,198   $ 67,412 $ 5,955 $ 3,597 $ 609,162  
 
Revenue $ 1,252,469   $ 1,252,469   $ 1,290,939   $ 1,290,939  
 
Operating income margin
(Operating income divided
by revenue)   22.0 %   22.6 %   14.0 %   19.9 %
 
Operating cash flow margin
(Operating cash flow divided
by revenue)   45.8 %   46.4 %   41.2 %   47.2 %
 
For the quarter ended June 30, 2012
 
Non-cash

Operating Cash Flow and

As Integration Pension/OPEB Severance As

Operating Cash Flow Margin

Reported Costs Costs (1) Costs Adjusted
 
Operating Income $ 267,784 $ 28,602 $ 15,450 $ 1,480 $ 313,316
 
Add back:
Depreciation and
amortization   307,047     -   -     -   307,047  
Operating cash flow $ 574,831   $ 28,602 $ 15,450   $ 1,480 $ 620,363  
 
Revenue $ 1,258,777   $ 1,258,777  
 
Operating income margin
(Operating income divided
by revenue)   21.3 %   24.9 %
 
Operating cash flow margin
(Operating cash flow divided
by revenue)   45.7 %   49.3 %
 
(1)   Reflects pension and other postretirement benefit (OPEB) expense, net of capitalized amounts, of $17.1 million, $16.5 million and $14.8 million for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively, less cash pension contributions and certain OPEB costs/payments of $20.8 million, $1.0 million and $8.8 million for the quarters ended September 30, 2012, June 30, 2012 and September 30, 2011, respectively.
 
 
Schedule B
(continued)
Frontier Communications Corporation
Reconciliation of Non-GAAP Financial Measures
 
 
      For the nine months ended September 30, 2012     For the nine months ended September 30, 2011
                               
Non-cash Non-cash

Operating Cash Flow and

As Integration Pension/OPEB Severance As As Integration Pension/OPEB Severance As

Operating Cash Flow Margin

Reported Costs Costs (1) Costs Adjusted Reported Costs Costs (1) Costs Adjusted
 
Operating Income $ 751,438 $ 68,204 $ 24,220 $ 14,853 $ 858,715 $ 669,164 $ 100,899 $ 22,515 $ 14,641 $ 807,219
 
Add back:
Depreciation and
amortization   962,763     -   -   -   962,763     1,062,150     -   -   -   1,062,150  
Operating cash flow $ 1,714,201   $ 68,204 $ 24,220 $ 14,853 $ 1,821,478   $ 1,731,314   $ 100,899 $ 22,515 $ 14,641 $ 1,869,369  
 
Revenue $ 3,779,300   $ 3,779,300   $ 3,959,891   $ 3,959,891  
 
Operating income margin
(Operating income divided
by revenue)   19.9 %   22.7 %   16.9 %   20.4 %
 
Operating cash flow margin
(Operating cash flow divided
by revenue)   45.4 %   48.2 %   43.7 %   47.2 %
 
(1)   Reflects pension and other postretirement benefit (OPEB) expense, net of capitalized amounts, of $49.5 million and $45.9 million for the nine months ended September 30, 2012 and 2011, respectively, less cash pension contributions and certain OPEB costs/payments of $25.3 million and $23.4 million for the nine months ended September 30, 2012 and 2011, respectively.
 
 
Schedule C
Frontier Communications Corporation
Reconciliation of Non-GAAP Financial Measures
 
 
(Amounts in thousands, except
per share amounts)           For the quarter ended
September 30, 2012       June 30, 2012       September 30, 2011
                 

Net income attributable to common

Earnings Earnings Earnings

shareholders of Frontier

Net Income Per Share Net Income Per Share Net Income Per Share
 
GAAP, as reported $ 67,000 $ 0.07 $ 17,989 $ 0.02 $ 20,395 $ 0.02
Losses on early extinguishment of debt 154 - 44,474 0.04 - -
Integration costs 2,916 - 18,105 0.02 41,627 0.04
Severance costs 4,476 - 937 - 2,221 -
Gain on investment in Adelphia - - (6,191 ) (0.01 ) - -
Reversal of uncertain tax positions   (7,769 )   (0.01 )   -     -     (14,000 )   (0.01 )
Non-GAAP, as adjusted (1) $ 66,777   $ 0.07   $ 75,314   $ 0.08   $ 50,243   $ 0.05  
 
 
For the nine months ended
September 30, 2012 September 30, 2011
 

Net income attributable to common

Earnings Earnings

shareholders of Frontier

Net Income Per Share Net Income Per Share
 
GAAP, as reported $ 111,757 $ 0.11 $ 107,367 $ 0.11
Losses on early extinguishment of debt 44,628 0.05 - -
Integration costs 42,722 0.04 62,305 0.06
Severance costs 9,445 0.01 9,041 0.01
Gain on investment in Adelphia (6,191 ) (0.01 ) - -
Reversal of uncertain tax positions (7,769 ) (0.01 ) (14,000 ) (0.01 )
Discrete tax item   -     -     10,500     0.01  
Non-GAAP, as adjusted (1) $ 194,592   $ 0.20   $ 175,213   $ 0.17  
 
(1)   Non-GAAP, as adjusted may not sum due to rounding
 

More Stories By Business Wire

Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
SYS-CON Events announced today that HPM Networks will exhibit at the 17th International Cloud Expo®, which will take place on November 3–5, 2015, at the Santa Clara Convention Center in Santa Clara, CA. For 20 years, HPM Networks has been integrating technology solutions that solve complex business challenges. HPM Networks has designed solutions for both SMB and enterprise customers throughout the San Francisco Bay Area.
For IoT to grow as quickly as analyst firms’ project, a lot is going to fall on developers to quickly bring applications to market. But the lack of a standard development platform threatens to slow growth and make application development more time consuming and costly, much like we’ve seen in the mobile space. In his session at @ThingsExpo, Mike Weiner, Product Manager of the Omega DevCloud with KORE Telematics Inc., discussed the evolving requirements for developers as IoT matures and conducted a live demonstration of how quickly application development can happen when the need to comply wit...
The Internet of Everything (IoE) brings together people, process, data and things to make networked connections more relevant and valuable than ever before – transforming information into knowledge and knowledge into wisdom. IoE creates new capabilities, richer experiences, and unprecedented opportunities to improve business and government operations, decision making and mission support capabilities.
Explosive growth in connected devices. Enormous amounts of data for collection and analysis. Critical use of data for split-second decision making and actionable information. All three are factors in making the Internet of Things a reality. Yet, any one factor would have an IT organization pondering its infrastructure strategy. How should your organization enhance its IT framework to enable an Internet of Things implementation? In his session at @ThingsExpo, James Kirkland, Red Hat's Chief Architect for the Internet of Things and Intelligent Systems, described how to revolutionize your archit...
MuleSoft has announced the findings of its 2015 Connectivity Benchmark Report on the adoption and business impact of APIs. The findings suggest traditional businesses are quickly evolving into "composable enterprises" built out of hundreds of connected software services, applications and devices. Most are embracing the Internet of Things (IoT) and microservices technologies like Docker. A majority are integrating wearables, like smart watches, and more than half plan to generate revenue with APIs within the next year.
Growth hacking is common for startups to make unheard-of progress in building their business. Career Hacks can help Geek Girls and those who support them (yes, that's you too, Dad!) to excel in this typically male-dominated world. Get ready to learn the facts: Is there a bias against women in the tech / developer communities? Why are women 50% of the workforce, but hold only 24% of the STEM or IT positions? Some beginnings of what to do about it! In her Opening Keynote at 16th Cloud Expo, Sandy Carter, IBM General Manager Cloud Ecosystem and Developers, and a Social Business Evangelist, d...
In his keynote at 16th Cloud Expo, Rodney Rogers, CEO of Virtustream, discussed the evolution of the company from inception to its recent acquisition by EMC – including personal insights, lessons learned (and some WTF moments) along the way. Learn how Virtustream’s unique approach of combining the economics and elasticity of the consumer cloud model with proper performance, application automation and security into a platform became a breakout success with enterprise customers and a natural fit for the EMC Federation.
The Internet of Things is not only adding billions of sensors and billions of terabytes to the Internet. It is also forcing a fundamental change in the way we envision Information Technology. For the first time, more data is being created by devices at the edge of the Internet rather than from centralized systems. What does this mean for today's IT professional? In this Power Panel at @ThingsExpo, moderated by Conference Chair Roger Strukhoff, panelists addressed this very serious issue of profound change in the industry.
Discussions about cloud computing are evolving into discussions about enterprise IT in general. As enterprises increasingly migrate toward their own unique clouds, new issues such as the use of containers and microservices emerge to keep things interesting. In this Power Panel at 16th Cloud Expo, moderated by Conference Chair Roger Strukhoff, panelists addressed the state of cloud computing today, and what enterprise IT professionals need to know about how the latest topics and trends affect their organization.
It is one thing to build single industrial IoT applications, but what will it take to build the Smart Cities and truly society-changing applications of the future? The technology won’t be the problem, it will be the number of parties that need to work together and be aligned in their motivation to succeed. In his session at @ThingsExpo, Jason Mondanaro, Director, Product Management at Metanga, discussed how you can plan to cooperate, partner, and form lasting all-star teams to change the world and it starts with business models and monetization strategies.
Converging digital disruptions is creating a major sea change - Cisco calls this the Internet of Everything (IoE). IoE is the network connection of People, Process, Data and Things, fueled by Cloud, Mobile, Social, Analytics and Security, and it represents a $19Trillion value-at-stake over the next 10 years. In her keynote at @ThingsExpo, Manjula Talreja, VP of Cisco Consulting Services, discussed IoE and the enormous opportunities it provides to public and private firms alike. She will share what businesses must do to thrive in the IoE economy, citing examples from several industry sectors.
There will be 150 billion connected devices by 2020. New digital businesses have already disrupted value chains across every industry. APIs are at the center of the digital business. You need to understand what assets you have that can be exposed digitally, what their digital value chain is, and how to create an effective business model around that value chain to compete in this economy. No enterprise can be complacent and not engage in the digital economy. Learn how to be the disruptor and not the disruptee.
Akana has released Envision, an enhanced API analytics platform that helps enterprises mine critical insights across their digital eco-systems, understand their customers and partners and offer value-added personalized services. “In today’s digital economy, data-driven insights are proving to be a key differentiator for businesses. Understanding the data that is being tunneled through their APIs and how it can be used to optimize their business and operations is of paramount importance,” said Alistair Farquharson, CTO of Akana.
Business as usual for IT is evolving into a "Make or Buy" decision on a service-by-service conversation with input from the LOBs. How does your organization move forward with cloud? In his general session at 16th Cloud Expo, Paul Maravei, Regional Sales Manager, Hybrid Cloud and Managed Services at Cisco, discusses how Cisco and its partners offer a market-leading portfolio and ecosystem of cloud infrastructure and application services that allow you to uniquely and securely combine cloud business applications and services across multiple cloud delivery models.
The enterprise market will drive IoT device adoption over the next five years. In his session at @ThingsExpo, John Greenough, an analyst at BI Intelligence, division of Business Insider, analyzed how companies will adopt IoT products and the associated cost of adopting those products. John Greenough is the lead analyst covering the Internet of Things for BI Intelligence- Business Insider’s paid research service. Numerous IoT companies have cited his analysis of the IoT. Prior to joining BI Intelligence, he worked analyzing bank technology for Corporate Insight and The Clearing House Payment...
"Optimal Design is a technology integration and product development firm that specializes in connecting devices to the cloud," stated Joe Wascow, Co-Founder & CMO of Optimal Design, in this SYS-CON.tv interview at @ThingsExpo, held June 9-11, 2015, at the Javits Center in New York City.
SYS-CON Events announced today that CommVault has been named “Bronze Sponsor” of SYS-CON's 17th International Cloud Expo®, which will take place on November 3–5, 2015, at the Santa Clara Convention Center in Santa Clara, CA. A singular vision – a belief in a better way to address current and future data management needs – guides CommVault in the development of Singular Information Management® solutions for high-performance data protection, universal availability and simplified management of data on complex storage networks. CommVault's exclusive single-platform architecture gives companies unp...
Electric Cloud and Arynga have announced a product integration partnership that will bring Continuous Delivery solutions to the automotive Internet-of-Things (IoT) market. The joint solution will help automotive manufacturers, OEMs and system integrators adopt DevOps automation and Continuous Delivery practices that reduce software build and release cycle times within the complex and specific parameters of embedded and IoT software systems.
"ciqada is a combined platform of hardware modules and server products that lets people take their existing devices or new devices and lets them be accessible over the Internet for their users," noted Geoff Engelstein of ciqada, a division of Mars International, in this SYS-CON.tv interview at @ThingsExpo, held June 9-11, 2015, at the Javits Center in New York City.
Internet of Things is moving from being a hype to a reality. Experts estimate that internet connected cars will grow to 152 million, while over 100 million internet connected wireless light bulbs and lamps will be operational by 2020. These and many other intriguing statistics highlight the importance of Internet powered devices and how market penetration is going to multiply many times over in the next few years.