0001104659-15-035168.txt : 20150507 0001104659-15-035168.hdr.sgml : 20150507 20150507073106 ACCESSION NUMBER: 0001104659-15-035168 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150507 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150507 DATE AS OF CHANGE: 20150507 FILER: COMPANY DATA: COMPANY CONFORMED NAME: DEX MEDIA, INC. CENTRAL INDEX KEY: 0001556739 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-ADVERTISING [7310] IRS NUMBER: 132740040 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35895 FILM NUMBER: 15839389 BUSINESS ADDRESS: STREET 1: 2200 WEST AIRFIELD DRIVE STREET 2: P.O. BOX 619810 CITY: D/FW AIRPORT STATE: TX ZIP: 75261 BUSINESS PHONE: 972-453-7000 MAIL ADDRESS: STREET 1: 2200 WEST AIRFIELD DRIVE STREET 2: P.O. BOX 619810 CITY: D/FW AIRPORT STATE: TX ZIP: 75261 FORMER COMPANY: FORMER CONFORMED NAME: NEWDEX, INC. DATE OF NAME CHANGE: 20120822 8-K 1 a15-10881_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (date of earliest event reported): May 7, 2015

 

DEX MEDIA, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation)

 

1-35895

 

13-2740040

(Commission File Number)

 

(IRS Employer Identification No.)

 

2200 West Airfield Drive, P.O. Box 619910, DFW Airport, Texas

 

75261

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (972) 453-7000

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o                                    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02. Results of Operations and Financial Condition.

 

On May 7, 2015, Dex Media, Inc. (the “Company” or “Dex Media”) issued a press release announcing its financial results for the three months ended March 31, 2015.  A copy of the press release is furnished as part of this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Current Report on Form 8-K will not be incorporated by reference into any registration statement or other document filed by the Company under the Securities Act of 1933, as amended, or the Exchange Act, unless specifically identified therein as being incorporated by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

(d)    Exhibits.

 

99.1                        Dex Media, Inc. press release, dated May 7, 2015.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Current Report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Date: May 7, 2015

 

 

 

 

DEX MEDIA, INC.

 

 

 

 

 

/s/ Raymond R. Ferrell

 

Name:

Raymond R. Ferrell

 

Title:

Executive Vice President - General Counsel and Corporate Secretary

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Dex Media, Inc. press release, dated May 7, 2015.

 

4


EX-99.1 2 a15-10881_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Media Relations Contact:

Suzanne Keen

972-453-7875

suzanne.keen@dexmedia.com

 

Investor Relations Contact:

Cliff Wilson

972-453-6188

cliff.wilson@dexmedia.com

 

Dex Media announces first quarter 2015 earnings

 

DALLAS, May 07, 2015 Dex Media, Inc. (NASDAQ:DXM), one of the largest national providers of social, local and mobile marketing solutions through direct relationships with local businesses, today announced financial results for the first quarter 2015.

 

Key highlights for first quarter 2015:

 

·                  On track to exceed expense reduction target for 2015, realizing annualized run rate savings of approximately $160M

·                  Launched new service model featuring dedicated campaign management

·                  Completed digital product simplification and began testing new solutions including DexLnk, a CRM product that helps SMBs automate their marketing

·                  Rolled out updated print directories with bigger, more readable type and attractive new covers

·                  Introduced first phase of improvements to IYP sites featuring improved user experience

 

“We’re working with focus across every functional department to reshape and redefine the company,” said Joe Walsh, president and CEO. “In the first quarter, we began introducing new products, a more focused sales call, and a new service model that will enhance the client experience and deliver increased value.”

 

First Quarter 2015 Results

 

$ in millions

 

 

 

 

 

 

 

GAAP Reporting

 

1Q’ 15

 

Operating Revenue

 

$

406

 

Operating Revenue Growth YoY

 

-11.0

%

Operating Income

 

$

26

 

Net (Loss)

 

$

(59

)

 

 

 

 

Non-GAAP Reporting

 

1Q’ 15

 

Operating Revenue

 

$

406

 

Operating Pro Forma Revenue Growth YoY

 

-16.5

%

Adjusted EBITDA(1)

 

$

143

 

Adjusted EBITDA margin(1)

 

35.2

%

 

 

 

 

Sales Metrics

 

1Q’ 15

 

Print Ad Sales

 

-26.0

%

Digital Ad Sales

 

-29.6

%

Total

 

-27.1

%

 

Management believes several factors contributed to these slower ad sales results, including delayering of sales management teams resulting in temporary dislocation as sales managers adjusted to their new geographies and teams.  In addition, right sizing the sales force resulted in reassignment of accounts and impacted the timing of serving our clients.  We believe the impact of these factors will lessen over time.

 


(1) Adjusted EBITDA is a non-GAAP measure that represents earnings before interest; taxes; depreciation and amortization; and other nonrecurring items, including business transformation costs and long term incentive compensation.  Adjusted EBITDA margin (non-GAAP) is calculated by dividing Adjusted EBITDA (non-GAAP) by operating revenue.

 



 

Cash provided by operations for the first quarter in 2015 was $46 million less $3 million in capital expenditures which resulted in free cash flow, a non-GAAP measure, of $43 million.  The Company had a cash balance of $171 million as of March 31, 2015.

 

Financial Guidance for Second Quarter 2015

 

 

 

Low

 

High

 

Operating Revenue

 

$

390

 

$

410

 

Operating Revenue Growth YoY

 

-17.7

%

-13.5

%

Adjusted EBITDA

 

$

140

 

$

150

 

Adjusted EBITDA Margin

 

35.9

%

36.6

%

Free Cash Flow

 

$

70

 

$

80

 

 

Earnings Call and Webcast Information

 

Dex Media will host an investor call at 10 a.m. EST today. Individuals within the United States can access today’s call by dialing 888-603-6873. International participants should dial 973-582-2706. The pass code for the call is: 32259145. In order to ensure a prompt start time, please dial into the call by 9:50 a.m. EST.  A replay of the teleconference will be available at 800-585-8367.  International callers can access the replay by calling 404-537-3406. The replay pass code is: 32259145. The replay will be available through May 28, 2015. In addition, a live webcast will be available on Dex Media’s website in the Investor Relations section at www.dexmedia.com.

 

Basis of Presentation and Non-GAAP Financial Measures

 

The financial information accompanying this release provides a reconciliation of GAAP to non-GAAP and adjusted pro forma non-GAAP results.  Dex Media believes that the use of non-GAAP financial measures provides useful information to investors to gain an overall understanding of its current financial performance. Specifically, Dex Media believes the non-GAAP results provide useful information to management and investors by excluding certain nonrecurring items that Dex Media believes are not indicative of its core operating results. In addition, non-GAAP financial measures are used by management for budgeting and forecasting as well as subsequently measuring Dex Media’s performance, and Dex Media believes that non-GAAP results provide investors with financial measures that most closely align to its internal financial measurement processes.

 

About Dex Media

 

Dex Media (NASDAQ: DXM) is a full-service media company offering integrated marketing solutions that deliver measurable results. As the marketing department for more than 475,000 small and medium-sized businesses across the U.S., Dex Media helps them Get Found, Get Chosen and Get Talked About. The company’s widely used consumer services include the DexKnows.com® and Superpages.com® search portals and applications as well as local print directories. For more information, visit www.DexMedia.com.

 

Forward-Looking Statements

 

Some statements included in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the federal securities laws. Statements that include the words “may”, “will”, “could”, “should”, “would”, “believe”, “anticipate”, “forecast”, “estimate”, “expect”, “preliminary”, “intend”, “plan”, “project”, “outlook” and similar statements of a future or forward-looking nature identify forward-looking statements. You should not place undue reliance on these statements, as they are not guarantees of future performance. Forward-looking statements provide current expectations with respect to our financial performance and future events with respect to our business and industry in general.  Forward-looking statements are based on certain assumptions and include any statement that does not directly relate to any historical or current fact. Forward-looking statements address matters that involve risks and uncertainties, and include, without limitation, future operating and financial performance of the Company (including, without limitation, the future prospects for and stability of the industry in which the Company operates, anticipated future revenues, EBITDA margins and free cash flow for the second quarter of 2015, the implementation of the business transformation program and the ability of the Company to retain existing business and to obtain and retain new business. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. We believe that these factors include, but are not limited to, the risks related to the following:  our ability to provide assurance for the long-term continued viability of our business; our ability to comply with the financial covenants and other restrictive covenants in our

 



 

credit facilities; limitations on our operating and strategic flexibility and the ability to operate our business, finance our capital needs or expand business strategies under the terms of our credit facilities; limited access to capital markets and increased borrowing costs resulting from our leveraged capital structure and debt ratings; our ability to obtain additional financing or refinance our existing indebtedness on satisfactory terms or at all; our ability to accurately report our financial results due to a material weakness in our internal control over financial reporting; possible changes in our credit rating; changes in our operating performance; our ability to implement our business transformation program as planned; our ability to realize the anticipated benefits in the amounts and at the times expected from the business transformation program; the risk that the amount of costs associated with our business transformation program will exceed estimates; reduced advertising spending and increased contract cancellations by our clients, which causes reduced revenue; declining use of print yellow page directories by consumers; our ability to collect trade receivables from clients to whom we extend credit; credit risk associated with our reliance on small and medium sized businesses as clients; our ability to anticipate or respond to changes in technology and user preferences; our ability to maintain agreements with major Internet search and local media companies; competition from other yellow page directory publishers and other traditional and new media including increased competition from existing and emerging digital technologies; changes in the availability and cost of paper and other raw materials used to print our directories; our reliance on third-party providers for printing, publishing and distribution services; our ability to attract and retain qualified key personnel; our ability to maintain good relations with our unionized employees; changes in labor, business, political and economic conditions; changes in governmental regulations and policies and actions of federal, state and local municipalities impacting our businesses; the outcome of pending or future litigation and other claims; and other events beyond our control that may result in unexpected adverse operating results.

 

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this and other periodic reports we file with the Securities and Exchange Commission “SEC”, including the information in “Item 1A. Risk Factors” in Part I of our Annual Report on Form 10-K for the fiscal year ended December 31, 2014, which is incorporated herein by reference.  If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. All forward-looking statements included in this report are expressly qualified in their entirety by the foregoing cautionary statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof or, in the case of statements incorporated by reference, on the date of the document incorporated by reference and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

###

 



 

Dex Media, Inc.

 

Schedule A

Consolidated Statements of Comprehensive (Loss)

 

 

 

 

 

Reported (GAAP)

 

 

 

 

(dollars in millions, except per share amounts)

 

 

 

Three Mos. Ended

 

Three Mos. Ended

 

 

 

Unaudited

 

3/31/15

 

3/31/14

 

% Change

 

 

 

 

 

 

 

 

 

Operating Revenue

 

$

406

 

$

456

 

(11.0

)

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

Selling

 

96

 

115

 

(16.5

)

Cost of service (exclusive of depreciation and amortization)

 

141

 

150

 

(6.0

)

General and administrative

 

37

 

23

 

60.9

 

Depreciation and amortization

 

106

 

161

 

(34.2

)

Total Operating Expenses

 

380

 

449

 

(15.4

)

 

 

 

 

 

 

 

 

Operating Income

 

26

 

7

 

NM

 

Interest expense, net

 

85

 

90

 

(5.6

)

(Loss) Before Provision (Benefit) for Income Taxes

 

(59

)

(83

)

(28.9

)

Provision (benefit) for income taxes

 

 

(1

)

(100.0

)

Net (Loss)

 

$

(59

)

$

(82

)

(28.0

)

 

 

 

 

 

 

 

 

Other Comprehensive (Loss)

 

 

 

 

 

 

 

Adjustments for pension and other post-employment benefits, net of taxes

 

3

 

2

 

50.0

 

Comprehensive (Loss)

 

$

(56

)

$

(80

)

(30.0

)

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Common Share

 

$

(3.39

)

$

(4.74

)

(28.5

)

Basic and diluted weighted-average common shares outstanding

 

17.4

 

17.3

 

 

 

 



 

Dex Media, Inc.

 

Schedule B

Reconciliation of Non-GAAP Measures

 

 

 

 

(dollars in millions)

 

Unaudited

 

Three Mos. Ended
3/31/15

 

Three Mos. Ended
3/31/14

 

 

 

 

 

 

 

Net (Loss) - GAAP

 

$

(59

)

$

(82

)

Add/(subtract) non-operating items:

 

 

 

 

 

Provision (benefit) for income taxes

 

 

(1

)

Interest expense, net

 

85

 

90

 

Operating Income - GAAP

 

26

 

7

 

Depreciation and amortization

 

106

 

161

 

EBITDA (non-GAAP) (1)

 

132

 

168

 

 

 

 

 

 

 

Adjustments and pro forma items:

 

 

 

 

 

Adjustments for SuperMedia acquisition accounting (3)

 

 

21

 

Merger integration costs (4)

 

 

18

 

Business transformation costs (5)

 

9

 

 

Long term incentive compensation (6)

 

2

 

3

 

Employee benefit plan amendments (7)

 

 

(13

)

Adjusted EBITDA (non-GAAP) and Adjusted Pro Forma EBITDA (non-GAAP) (2)

 

$

143

 

$

197

 

 

 

 

 

 

 

Operating Revenue - GAAP

 

$

406

 

$

456

 

SuperMedia revenue excluded from GAAP revenue (8)

 

 

30

 

Operating Revenue - GAAP and Pro Forma Operating Revenue (non-GAAP)

 

$

406

 

$

486

 

 

 

 

 

 

 

Operating income margin (9)

 

6.4

%

1.5

%

Impact of depreciation and amortization

 

26.1

%

35.3

%

EBITDA margin (non-GAAP) (10)

 

32.5

%

36.8

%

Impact of adjustments and pro forma Items

 

2.7

%

3.7

%

Adjusted EBITDA (non-GAAP) and Adjusted Pro Forma EBITDA margin (non-GAAP) (11)

 

35.2

%

40.5

%

 

Three Months Ended June 30, 2015 Guidance

 

Low

 

High

 

 

 

 

 

 

 

Operating Income - GAAP

 

21

 

31

 

Add backs:

 

 

 

 

 

Depreciation and amortization

 

103

 

103

 

Non-GAAP adjustments

 

16

 

16

 

Adjusted EBITDA (non-GAAP) (2)

 

$

140

 

$

150

 

 

Note: Please see accompanying reconciliation end notes.

 



 

Dex Media, Inc.

 

Schedule C

Consolidated Balance Sheets

 

 

Reported (GAAP)

 

 

(dollars in millions)

 

Unaudited

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

171

 

$

171

 

Accounts receivable, net of allowances of $29 and $30

 

142

 

151

 

Deferred directory costs

 

150

 

161

 

Prepaid expenses and other

 

12

 

14

 

Total current assets

 

475

 

497

 

Fixed assets and capitalized software, net

 

54

 

64

 

Goodwill

 

315

 

315

 

Intangible assets, net

 

701

 

794

 

Pension assets

 

49

 

45

 

Other non-current assets

 

6

 

7

 

Total Assets

 

$

1,600

 

$

1,722

 

 

 

 

 

 

 

Liabilities and Shareholders’ (Deficit)

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current maturities of long-term debt

 

$

132

 

$

124

 

Accounts payable and accrued liabilities

 

132

 

167

 

Accrued interest

 

11

 

20

 

Deferred revenue

 

85

 

93

 

Total current liabilities

 

360

 

404

 

Long-term debt

 

2,250

 

2,272

 

Employee benefit obligations

 

125

 

127

 

Deferred tax liabilities

 

29

 

30

 

Unrecognized tax benefits

 

11

 

11

 

Other liabilities

 

2

 

 

 

 

 

 

 

 

Stockholders’ (deficit):

 

 

 

 

 

Common stock, par value $.001 per share, authorized - 300,000,000 shares: issued and outstanding -17,623,266 at March 31, 2015 and 17,608,580 at December 31, 2014

 

 

 

Additional paid-in capital

 

1,555

 

1,554

 

Retained (deficit)

 

(2,650

)

(2,591

)

Accumulated other comprehensive (loss)

 

(82

)

(85

)

Total shareholders’ (deficit)

 

(1,177

)

(1,122

)

Total Liabilities and Shareholders’ (Deficit)

 

$

1,600

 

$

1,722

 

 



 

Dex Media, Inc.

 

Schedule D

Consolidated Statements of Cash Flows

 

 

Reported (GAAP) and Non-GAAP Financial Reconciliation - Free Cash Flow

 

 

(dollars in millions)

 

 

 

Three Mos. Ended

 

Three Mos. Ended

 

 

 

Unaudited

 

3/31/15

 

3/31/14

 

$ Change

 

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

Net (loss)

 

$

(59

)

$

(82

)

$

23

 

Reconciliation of net (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

106

 

161

 

(55

)

Provision for deferred income taxes

 

(3

)

(3

)

 

Provision for bad debts

 

5

 

6

 

(1

)

Non-cash interest expense

 

25

 

22

 

3

 

Stock-based compensation expense

 

1

 

1

 

 

Employee retiree benefits

 

1

 

(15

)

16

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

4

 

37

 

(33

)

Deferred directory costs

 

11

 

5

 

6

 

Other current assets

 

2

 

5

 

(3

)

Accounts payable and accrued liabilities

 

(47

)

(40

)

(7

)

Other items, net

 

 

3

 

(3

)

Net cash provided by operating activities

 

46

 

100

 

(54

)

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

Additions to fixed assets and capitalized software

 

(3

)

(3

)

 

Net cash (used in) investing activities

 

(3

)

(3

)

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

Debt repayments

 

(38

)

(74

)

36

 

Debt issuance costs and other financing items, net

 

(5

)

 

(5

)

Net cash (used in) financing activities

 

(43

)

(74

)

31

 

Increase in cash and cash equivalents

 

 

23

 

(23

)

Cash and cash equivalents, beginning of year

 

171

 

156

 

15

 

Cash and cash equivalents, end of period

 

$

171

 

$

179

 

$

(8

)

 

 

 

Three Mos. Ended

 

Three Mos. Ended

 

 

 

Non-GAAP Financial Reconciliation - Free Cash Flow

 

3/31/15

 

3/31/14

 

$ Change

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities - GAAP

 

$

46

 

$

100

 

$

(54

)

Less: Additions to fixed assets and capitalized software

 

(3

)

(3

)

 

Free Cash Flow (non-GAAP)

 

$

43

 

$

97

 

$

(54

)

 



 

Dex Media, Inc.

 

Schedule E

 

 

 

Metrics

 

 

 

Advertising Sales

 

Three Mos. Ended

 

Three Mos. Ended

 

Unaudited

 

3/31/15

 

3/31/14

 

 

 

 

 

 

 

Print Products Sales

 

 

 

 

 

% Change year-over-year

 

(26.0

)%

(19.6

)%

 

 

 

 

 

 

Digital Sales

 

 

 

 

 

% Change year-over-year

 

(29.6

)%

9.6

%

 

 

 

 

 

 

Total Advertising Sales(1)

 

 

 

 

 

% Change year-over-year

 

(27.1

)%

(12.7

)%

 


Notes:

 

(1)  Advertising sales is an operating measure which represents the annual contract value of print directories published and digital contracts sold.  It is important to distinguish advertising sales from revenue, which under GAAP are recognized under the deferral and amortization method. Advertising sales are a leading indicator of revenue recognition.

 

Other Metrics

 

Three Mos. Ended

 

Three Mos. Ended

 

Unaudited

 

3/31/15

 

3/31/14

 

 

 

 

 

 

 

% of Revenue Sourced from Digital Solutions

 

33

%

27

%

 

 

 

As of

 

As of

 

Unaudited

 

3/31/15

 

3/31/14

 

 

 

 

 

 

 

% Clients with a Digital Relationship

 

39

%

36

%

 



 

Dex Media, Inc.

Schedule F

Reconciliation of Non-GAAP Measures End Notes

 

 

 

(1)

 

EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.

 

 

 

(2)

 

Adjusted EBITDA is a non-GAAP measure that adjusts EBITDA for certain unique costs. Adjusted Pro Forma EBITDA is a non-GAAP measure that adjusts EBITDA for certain unique costs and pro forma items.

 

 

 

 

 

Adjusted Pro Forma results for 2014 reflect the combination of Dex One and SuperMedia as if the transaction had been consummated prior to January 1, 2012 and reflect certain other adjustments, including adjustments to exclude the effects of purchase accounting, merger integration costs, business transformation costs, long term incentive compensation and employee benefit plan amendments.  Pro forma adjusted results do not necessarily reflect what the underlying operational or financial performance of Dex Media would have been had the Dex One / SuperMedia merger transaction been consummated prior to January 1, 2012.

 

 

 

(3)

 

This pro forma adjustment represents the EBITDA results of SuperMedia that as a result of acquisition accounting, were not included in the GAAP results of Dex Media.

 

 

 

(4)

 

Merger integration costs represent costs incurred to achieve synergies related to the merger of Dex One and SuperMedia.

 

 

 

(5)

 

Business transformation costs represent organizational restructuring costs incurred to transform the Company by launching virtual sales offices, enabling the Company to eliminate field sales offices, the automation of the sales process, integration of systems to eliminate duplicative systems and workforce reductions.

 

 

 

(6)

 

Long term incentives include stock based compensation, other long term incentive compensation and the value creation programs.

 

 

 

(7)

 

These adjustments for 2014 include credits to expense related to pretax gains associated with employee benefit plan amendments.

 

 

 

(8)

 

This pro forma adjustment represents the revenue results of SuperMedia that as a result of acquisition accounting, were not included in the GAAP results of Dex Media.

 

 

 

(9)

 

Operating income margin is calculated by dividing operating income by operating revenue.

 

 

 

(10)

 

EBITDA margin (non-GAAP) is calculated by dividing EBITDA (non-GAAP) by GAAP operating revenue.

 

 

 

(11)

 

Adjusted EBITDA margin (non-GAAP) is calculated by dividing Adjusted EBITDA (non-GAAP) by operating revenue. Adjusted Pro Forma EBITDA margin is calculated by dividing Adjusted Pro Forma EBITDA (non-GAAP) by Pro Forma operating revenue (non-GAAP).

 


GRAPHIC 3 g108811mm01i001.jpg GRAPHIC begin 644 g108811mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@!** M;(2J,1U`K!\.:M=ZC;^-_&>LZ)XB>RLI8UB$2MADR MON:YYU9<_)!:D.3O9&[#JEG>HZV M\ZNVT_+GFN?\'?\`'[<_]H!Z_C6T?#^F&'R_LR]/O9.:V52I-ODM9=RKM[%Z.XBFB$L;AT( MSN!S45OJ5G=R&."=)&`R0#S7.:7(^C^('TUG+0R':,^IY!_I2:S9R:-J<>I6 MBD1LV6`Z`]Q]#4_6)'-)^QV_VF8?OYAGGJH]*OVO--1A\RN:[LC;K$N_&6A6-W M):W-\DA9'.%$BE)_L@,D5HNT M%WP!WVBL:2.2"9HY%*21L593P0172L)!W5]3%UY;VT/?]5\0Z7HBJ;^Z2(M] MU>K'\*HV'CGP_J-PMO#>A9'.%$BE2`GF2OC.!PH MS[5A.CPRLC`HZ-@CH012CA8.ZYM0=>6]M#Z1S67JGB;2-&;9?7L<;_W,Y;\J MY>W\92P?#9-2D?=>@FV0G^)^Q_+FO.M.LKSQ+KB6YFW3W#$O+*>@`R2:RIX: M]W-V2-)U;64>IZW#\0_#4T@07Q3/=T*C\ZZ.&:.XB66%U=&&593D&O%O%/@I M_#EG%=K>)OEG'YUYOXX M\03ZSKUQ")3]DMI#'$@/RG'!;\3FH?#W@[4_$D4DUJ$CAC./,D.`Q]!51PT% M#FJ,3K2R:(X([>Q'M77?#7[NN?]>?^-=%2*5"R,H-NITAD; M5V+$Y)]Z[*+4+0:9'?&Y7[,T8<2N<`@CK7SO7LK:6^L_#"VLH5W3/91&,9Q\ MP`(_E7%4P=*C9QTN:TZC=]"W/\0/#=NQ4WX?'>-2PI;7Q]XE+1 M-B=6:U:/H575U#*001D$=Z=7GWPKUN:[L[G2YW+FVP\18Y.T\$?@?YUZ!7%4 M@X2<6=$)GDK_*J^NZ8=3L#&F!*AW)GN?2L M+2-?.EQ&SO8I,(?E('*^Q%>>Y*E7;ELR;\LM3K)>(G_W37*>#O\`C\N?^N8_ MG5J[UUM44V.F12%Y?E,C#`4=ZK^$D,>HW<9ZJN/R-*7L_]!7_QXU4OK:YT'6/M]NA>!R20.@!ZJ:T8O%NG MLF9%EC;T*YK*G&G&\:CLUYB22T96B\-7HU"&[GNTD*.K$G.2`:UM;FMXM*F^ MTCMM1NGAB1U"H6W/P#6)=2R>)-:2WBW"VB)R1Z=S^/:MFZ M<(6IZME:):&7IC16NH6TUY&3"3D9Z>F?SKT)"&4,IR#R"*R=9T:.[TP101JL MD`_=?3TJIX8U1G0Z=<$B2(?)GJ1Z?A2HKV$N274(^Z['1UX1XX_Y'/4O^NH_ M]!%>[5X5XX'_`!66I?\`74?^@BO:P?QOT,\1\*.]^%`_XIBY_P"OQO\`T!*\ MZ\5@#Q7J@`Q_I4G_`*$:]&^%''ABX_Z_&_\`0$KSKQ8/^*LU3C_EZ?\`G6]+ M^/,SG_#B>D_"P?\`%)M_U]/_`"6O+_$(`\2:H!T%Y+_Z&:]1^%O'A-O^OI_Y M+7E_B('_`(275./^7R7_`-#-%'^-,*G\.)=N0_\`P@-B1GR_M\V?KL7']:R+ M&VO+NY6&QCEDG8'"Q`EB._2O0/"^@CQ#\-KBQRJS?:F>%F_AJ2>/\`Q,D80:D3[F-2?Y5V/PV\0ZCJ]Y?P MZE,L``N"0>GU%9U75C!W2L7!0:ZOX:G!UM?6R)_G3FK4+!%WJ7.( MKTK6O%$^A^!]%L[)MES=6B$R?W$"CI[FO-<'TKN_%.AW-WX.T+5;=#(MO9I' M,JC)52`0WTZ_G3K*+E%2[BA=)V.6TG2K_P`2ZK]F@;S)W!=WD;H!U)-3>)/# M=QX9O(;6YFCE>6/S,QYP.2._TJII&L7NAWXO+&0)*%*G<,@@]C4FL7^J:O.N MHZD7?S4?";*Z] M=Y!`:U.#ZX9?\:]7KS,5_%9UT?@"H+BQM;H@SV\.)$9NI50":EHHL@$*AA@C(/4&JC:3I[MN:SAS_`+@J MY10XI[H+$*6L$49CCAC5",%54`&EBMX8<^5$D>>NU0,U+119`)40M;<2>9Y$ M>_.=VT9S]:FHHM%23^.*N44]@(;>UM[6,I;01PH M3DK&@49_"H9-)TZ61I)-/M7=CEF:%22?*NT4786(H+:"UC\NWACA3.=L:A1GZ"FW M5E:WL?E75O%.G]V1`P_6IZ*5^HS'7PGX?5]PT>TS[Q@C\JTH+:"UC\NWACA3 M^[&H4?I4U%-R;W8DDMAKQI(A1U#*PP589!%9D?AG0XI_/32;19,Y!\H<&M6B MA-K8&DRO<6-I=E3F*?11=L+&4_AC0I)S.^DVAD M)R3Y0Y/TJY+I]G.B)-:02+&,(KQ@A?IGI5FBB[[A9%:#3K*UD\RWLX(7QC=' +&%./P%6*6BD,_]D_ ` end