EX-99 2 financialscmplt.htm FOURTH QUARTER 2005 FINANCIALS Fourth Quarter 2005 financials






 
FOR IMMEDIATE RELEASE 
 
FOR MORE INFORMATION CONTACT:
 February 2, 2006  Media: Patricia Cameron 318.388.9674
   patricia.cameron@centurytel.com
   Investors: Tony Davis 318.388.9525
   tony.davis@centurytel.com
 

CenturyTel Reports Fourth Quarter 2005 Earnings

MONROE, La... CenturyTel, Inc. (NYSE: CTL) announces operating results for fourth quarter 2005 that exceeded First Call consensus estimates.

·  
Operating revenues increased to $620.5 million from $606.2 million in fourth quarter 2004.
·  
Operating cash flow (as defined in the attached financial schedules) was $308.2 million.
·  
Net income, excluding nonrecurring items, was $82.2 million compared to $85.1 million in fourth quarter 2004. Net income, reported under GAAP, was $78.3 million compared to $84.5 million in fourth quarter 2004.
·  
Diluted earnings per share, excluding nonrecurring items, was $.61 in fourth quarter 2005 compared to $.62 in fourth quarter 2004, while GAAP diluted earnings per share was $.59 in fourth quarter 2005 and $.62 in fourth quarter 2004.
·  
Free cash flow (as defined in the attached financial schedules), excluding nonrecurring items, was $85.0 million in fourth quarter 2005.
 

Fourth Quarter Highlights 
(Excluding nonrecurring items)
(In thousands, except per share amounts and customer data)
Quarter Ended
12/31/05
Quarter Ended
12/31/04
% Change
 
Operating Revenues
Operating Cash Flow (1)
Net Income
Diluted Earnings Per Share
Average Diluted Shares Outstanding
Capital Expenditures
 
$
$
$
$
 
$
 
620,472
308,197
82,184
.61
135,917
132,914
 
 
$
$
$
$
 
$
 
606,234
318,920
85,105
.62
138,368
131,719
 
 
2.3%
(3.4)%
(3.4)%
(1.6)%
(1.8)%
0.9%
 
 
Telephone Access Lines
DSL Customers
 
 
2,214,149
248,706
   
 
2,313,626
142,575
 
 
(4.3)%
74.4%
 

(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.

“CenturyTel achieved strong cash flows during 2005, generating more than $463 million of free cash flow for the year,” Glen F. Post, III, chairman and chief executive officer, said. “Our continued focus on owning the broadband connection to our customers drove the addition of nearly 29,000 high-speed Internet subscribers during the fourth quarter and more than 106,000 for the full year 2005, an increase of nearly 75% since year end 2004.” 

Operating revenues rose to $620.5 million in fourth quarter 2005 from $606.2 million in fourth quarter 2004. Revenue increases resulted primarily from $13.9 million of revenues generated by the metro fiber assets acquired June 30, 2005 and $15.3 million of aggregate revenues related to increased DSL subscribers, continued growth in our fiber transport business and increased enhanced calling feature penetration. These increases more than offset anticipated revenue declines of $14.3 million attributable to lower access revenues, reduced universal service funding, and access line losses.

Operating expenses increased 7.5% to $448.1 million from $416.6 million in fourth quarter 2004, due primarily to costs associated with the metro fiber assets acquired June 30, 2005, DSL subscriber growth and expenses associated with our new video and wireless reseller initiatives.

“During 2005, we continued to position CenturyTel for the future by expanding and strengthening our broadband capabilities, acquiring strategic metro fiber assets, launching satellite television service to most of our markets and introducing wireless and switched digital television services in select markets,” Post said.

Operating cash flow for fourth quarter 2005 was $308.2 million. CenturyTel achieved an operating cash flow margin of 49.7% during the quarter versus 52.6% in fourth quarter 2004. This margin decline was expected due to the growth in lower margin revenues versus the anticipated decline in higher margin revenues discussed above.

Net income, excluding nonrecurring items, was $82.2 million compared to $85.1 million in fourth quarter 2004. Diluted earnings per share, excluding nonrecurring items, was $.61 in fourth quarter 2005 and $.62 in fourth quarter 2004.

For the year 2005, operating revenues, excluding nonrecurring items, increased to $2.479 billion from $2.411 billion in 2004, a 2.8% increase. Operating cash flow, excluding nonrecurring items, was $1.274 billion for 2005 compared to $1.258 billion a year ago. Net income, excluding nonrecurring items, increased 4.0% to $346.3 million from $332.8 million in 2004, while diluted earnings per share increased to $2.58 from $2.38 in 2004.

Under generally accepted accounting principles (GAAP), net income for fourth quarter 2005 was $78.3 million compared to $84.5 million for fourth quarter 2004. Diluted earnings per share for fourth quarter 2005 was $.59 compared to $.62 for fourth quarter 2004. Fourth quarter 2005 and fourth quarter 2004 results reflect after-tax charges of $3.9 million and $.6 million, respectively, related to the impairment of certain non-operating investments.
 
For the year 2005, prepared in accordance with GAAP, the Company reported net income of $334.5 million, or $2.49 per diluted share, compared to net income of $337.2 million, or $2.41 per diluted share, for the year 2004. See the accompanying financial schedules for detail of the Company’s nonrecurring items for the years 2005 and 2004.

Outlook for 2006. As previously announced, CenturyTel expects 2006 diluted earnings per share to be negatively impacted by $.14 to $.18 due to settlement revenues recognized in 2005 that are not expected to occur in 2006 and positively impacted by $.03 to $.05 from lower 2006 interest expense. We also anticipate our satellite entertainment, wireless and digital television service initiatives will negatively impact 2006 diluted earnings per share an additional $.03 to $.05. CenturyTel believes the Company can continue to drive revenue growth primarily from the further penetration of its bundled offerings and continued expansion in its fiber business. Giving effect to these items, the anticipation of access line declines of 4.5% to 5.5% in 2006, the $.04 to $.06 negative impact of expected lower universal service funding and the estimated $.02 to $.03 negative impact from the change in accounting for stock options, CenturyTel expects 2006 diluted earnings per share to be in the range of $2.20 to $2.35.

CenturyTel expects first quarter 2006 total revenues of $605 to $615 million and diluted earnings per share of $.52 to $.56. The anticipated decline in revenues from fourth quarter 2005 is primarily due to access line declines and anticipated lower universal service funding.

The Company expects a reduction in its capital expenditures in 2006 to approximately $325 million, a $90 million decrease from 2005. Subject to incremental investments related to new initiatives that drive growth or efficiencies, CenturyTel expects to maintain capital expenditures at a similar level beyond 2006. CenturyTel also anticipates receiving approximately $120 million in cash on a pre-tax basis in the first half of 2006 from the redemption of its Rural Telephone Bank stock.

These 2006 outlook figures exclude nonrecurring items, future share repurchase initiatives, mergers, acquisitions, divestitures 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 readers 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. Reconciliations 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 866.261.7147. The call will be accessible for replay through February 8, 2006, by calling 888.266.2081 and entering the conference ID number 836323. 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 February 23, 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 growth, including integrating newly-acquired businesses into the Company’s operations and hiring adequate numbers of qualified staff; 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; 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, 2004. 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 February 2, 2006. The Company undertakes no obligation to update any of its forward-looking statements for any reason.

CenturyTel (NYSE: CTL) delivers advanced communications with a personal touch. The Company, included in the S&P 500 Index, is a leading provider of consumer and business communications solutions in rural areas and small to mid-size cities in 26 states. Visit CenturyTel at www.centurytel.com.

###

CenturyTel, Inc.
 
CONSOLIDATED STATEMENTS OF INCOME
 
THREE MONTHS ENDED DECEMBER 31, 2005 AND 2004
 
(UNAUDITED)
 
   
   
Three months ended December 31, 2005
 
Three months ended December 31, 2004
         
               
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
                                                             
Local service
 
$
172,081
               
172,081
   
178,035
               
178,035
   
(3.3
%)
 
(3.3
%)
Network access
   
232,570
               
232,570
   
242,017
               
242,017
   
(3.9
%)
 
(3.9
%)
Long distance
   
48,126
               
48,126
   
46,938
               
46,938
   
2.5
%
 
2.5
%
Data
   
80,904
               
80,904
   
72,410
               
72,410
   
11.7
%
 
11.7
%
Fiber transport and CLEC
   
37,214
               
37,214
   
19,543
               
19,543
   
90.4
%
 
90.4
%
Other
   
49,577
               
49,577
   
47,291
               
47,291
   
4.8
%
 
4.8
%
     
620,472
   
-
         
620,472
   
606,234
   
-
         
606,234
   
2.3
%
 
2.3
%
                                                               
OPERATING EXPENSES
                                                             
Cost of services and products
   
212,339
               
212,339
   
192,638
               
192,638
   
10.2
%
 
10.2
%
Selling, general and administrative
   
99,936
               
99,936
   
94,676
               
94,676
   
5.6
%
 
5.6
%
Depreciation and amortization
   
135,778
               
135,778
   
129,304
               
129,304
   
5.0
%
 
5.0
%
     
448,053
   
-
         
448,053
   
416,618
   
-
         
416,618
   
7.5
%
 
7.5
%
                                                               
OPERATING INCOME
   
172,419
   
-
         
172,419
   
189,616
   
-
         
189,616
   
(9.1
%)
 
(9.1
%)
                                                               
OTHER INCOME (EXPENSE)
                                                             
Interest expense
   
(49,625
)
             
(49,625
)
 
(53,245
)
             
(53,245
)
 
(6.8
%)
 
(6.8
%)
Income from unconsolidated cellular entity
   
1,603
               
1,603
   
953
               
953
   
68.2
%
 
68.2
%
Other income (expense)
   
(283
)
 
(6,250
)
 (1)  
5,967
   
(268
)
 
(1,000
)
 (3)  
732
   
5.6
%
 
715.2
%
Income tax expense
   
(45,780
)
 
2,400
   (2)  
(48,180
)
 
(52,567
)
 
384
   (4)  
(52,951
)
 
(12.9
%)
 
(9.0
%)
                                                               
NET INCOME
 
$
78,334
   
(3,850
)
       
82,184
   
84,489
   
(616
)
       
85,105
   
(7.3
%)
 
(3.4
%)
                                                               
BASIC EARNINGS PER SHARE
 
$
0.60
   
(0.03
)
       
0.63
   
0.63
   
-
         
0.64
   
(4.8
%)
 
(1.6
%)
DILUTED EARNINGS PER SHARE
 
$
0.59
   
(0.03
)
       
0.61
   
0.62
   
-
         
0.62
   
(4.8
%)
 
(1.6
%)
                                                               
AVERAGE SHARES OUTSTANDING
                                                             
Basic
   
130,730
               
130,730
   
133,324
               
133,324
   
(1.9
%)
 
(1.9
%)
Diluted
   
135,917
               
135,917
   
138,368
               
138,368
   
(1.8
%)
 
(1.8
%)
                                                               
DIVIDENDS PER COMMON SHARE
 
$
0.06
               
0.06
   
0.0575
               
0.0575
   
4.3
%
 
4.3
%
                                                               
                                                               
                                                               
NONRECURRING ITEMS
                                                             
(1) - Impairment of nonoperating investment.
                                                             
(2) - Tax effect of item (1).
                                                             
(3) - Impairment of  separate nonoperating investment.
                                                             
(4) - Tax effect of item (3).
                                                             
                                                               
 
 
 

CenturyTel, Inc.
 
CONSOLIDATED STATEMENTS OF INCOME
 
TWELVE MONTHS ENDED DECEMBER 31, 2005 AND 2004
 
(UNAUDITED)
 
                                           
   
Twelve months ended December 31, 2005
 
Twelve months ended December 31, 2004
         
               
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
                                                             
Local service
 
$
702,400
               
702,400
   
716,028
               
716,028
   
(1.9
%)
 
(1.9
%)
Network access
   
959,838
               
959,838
   
966,011
   
(3,091
)
 (5)  
969,102
   
(0.6
%)
 
(1.0
%)
Long distance
   
189,872
               
189,872
   
186,997
               
186,997
   
1.5
%
 
1.5
%
Data
   
318,770
               
318,770
   
275,777
   
(422
)
 (5)  
276,199
   
15.6
%
 
15.4
%
Fiber transport and CLEC
   
115,454
               
115,454
   
74,409
               
74,409
   
55.2
%
 
55.2
%
Other
   
192,918
               
192,918
   
188,150
               
188,150
   
2.5
%
 
2.5
%
     
2,479,252
   
-
         
2,479,252
   
2,407,372
   
(3,513
)
       
2,410,885
   
3.0
%
 
2.8
%
                                                               
OPERATING EXPENSES
                                                             
Cost of services and products
   
821,929
   
5,853
   (1)  
816,076
   
755,413
               
755,413
   
8.8
%
 
8.0
%
Selling, general and administrative
   
388,989
               
388,989
   
397,102
               
397,102
   
(2.0
%)
 
(2.0
%)
Depreciation and amortization
   
531,931
               
531,931
   
500,904
   
(13,221
)
 (5)  
514,125
   
6.2
%
 
3.5
%
     
1,742,849
   
5,853
         
1,736,996
   
1,653,419
   
(13,221
)
       
1,666,640
   
5.4
%
 
4.2
%
                                                               
OPERATING INCOME
   
736,403
   
(5,853
)
       
742,256
   
753,953
   
9,708
         
744,245
   
(2.3
%)
 
(0.3
%)
                                                               
OTHER INCOME (EXPENSE)
                                                             
Interest expense
   
(201,801
)
 
(1,196
)
 (2)  
(200,605
)
 
(211,051
)
             
(211,051
)
 
(4.4
%)
 
(4.9
%)
Income from unconsolidated cellular entity
   
4,910
               
4,910
   
7,067
               
7,067
   
(30.5
%)
 
(30.5
%)
Other income (expense)
   
(1,742
)
 
(14,253
)
 (3)  
12,511
   
(2,597
)
 
(2,500
)
 (6)  
(97
)
 
(32.9
%)
 
(12,997.9
%)
Income tax expense
   
(203,291
)
 
9,511
   (4)  
(212,802
)
 
(210,128
)
 
(2,767
)
 (7)  
(207,361
)
 
(3.3
%)
 
2.6
%
                                                               
NET INCOME
 
$
334,479
   
(11,791
)
       
346,270
   
337,244
   
4,441
         
332,803
   
(0.8
%)
 
4.0
%
                                                               
BASIC EARNINGS PER SHARE
 
$
2.55
   
(0.09
)
       
2.64
   
2.45
   
0.03
         
2.42
   
4.1
%
 
9.1
%
DILUTED EARNINGS PER SHARE
 
$
2.49
   
(0.09
)
       
2.58
   
2.41
   
0.03
         
2.38
   
3.3
%
 
8.4
%
                                                               
AVERAGE SHARES OUTSTANDING
                                                             
Basic
   
130,841
               
130,841
   
137,215
               
137,215
   
(4.6
%)
 
(4.6
%)
Diluted
   
136,087
               
136,087
   
142,144
               
142,144
   
(4.3
%)
 
(4.3
%)
                                                               
DIVIDENDS PER COMMON SHARE
 
$
0.24
               
0.24
   
0.23
               
0.23
   
4.3
%
 
4.3
%
                                                               
NONRECURRING ITEMS
                                                             
(1) - Expenses associated with Hurricanes Katrina and Rita.
           
(2) - Write-off of unamortized deferred debt costs associated with purchasing and retiring approximately $400 million of Series J notes.
           
(3) - Includes (i) a $16.2 million impairment of nonoperating investment and a $4.8 million debt extinguishment charge related to purchasing and retiring approximately $400 million of Series J notes, net of (ii) a $3.5 million gain on sale of nonoperating investment and $3.2 million of interest income related to the settlement of various income tax audits.
           
(4) - Includes (i) $1.3 million tax benefit related to the settlement of various income tax audits and (ii) $8.2 million net tax benefit of items (1), (2) and (3).
(5) - Adjustment for overdepreciated assets, including related revenue effect.
(6) - Impairment of separate nonoperating investment.
(7) - Tax effect of items (5) and (6).
                                                               

 

CenturyTel, Inc.
 
CONSOLIDATED BALANCE SHEETS
 
DECEMBER 31, 2005 AND DECEMBER 31, 2004
 
(UNAUDITED)
 
           
   
December 31,
 
December 31,
 
   
2005
 
2004
 
   
(in thousands)
 
ASSETS
         
CURRENT ASSETS
         
Cash and cash equivalents
 
$
158,846
   
167,215
 
Other current assets
   
264,170
   
252,632
 
Total current assets
   
423,016
   
419,847
 
               
NET PROPERTY, PLANT AND EQUIPMENT
             
Property, plant and equipment
   
7,801,377
   
7,431,017
 
Accumulated depreciation
   
(4,496,891
)
 
(4,089,616
)
Net property, plant and equipment
   
3,304,486
   
3,341,401
 
               
GOODWILL AND OTHER ASSETS
             
Goodwill
   
3,432,649
   
3,433,864
 
Other
   
602,556
   
601,841
 
Total goodwill and other assets
   
4,035,205
   
4,035,705
 
               
               
TOTAL ASSETS
 
$
7,762,707
   
7,796,953
 
               
               
LIABILITIES AND EQUITY
             
CURRENT LIABILITIES
             
Current maturities of long-term debt
 
$
276,736
   
249,617
 
Other current liabilities
   
469,494
   
442,001
 
Total current liabilities
   
746,230
   
691,618
 
               
LONG-TERM DEBT
   
2,376,070
   
2,762,019
 
DEFERRED CREDITS AND OTHER LIABILITIES
   
1,023,134
   
933,551
 
STOCKHOLDERS' EQUITY
   
3,617,273
   
3,409,765
 
           
TOTAL LIABILITIES AND EQUITY
 
$
7,762,707
   
7,796,953
 
               
 
 

CenturyTel, Inc.
 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(UNAUDITED)
 
                                   
                                   
   
Three months ended December 31, 2005
 
Three months ended December 31, 2004
 
               
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
 
$
172,419
   
-
         
172,419
   
189,616
   
-
         
189,616
 
Add: Depreciation and amortization
   
135,778
   
-
         
135,778
   
129,304
   
-
         
129,304
 
Operating cash flow
 
$
308,197
   
-
         
308,197
   
318,920
   
-
         
318,920
 
                                                   
Revenues
 
$
620,472
   
-
         
620,472
   
606,234
   
-
         
606,234
 
                                                   
Operating income margin (operating income divided by revenues)
   
27.8
%
             
27.8
%
 
31.3
%
             
31.3
%
                                                   
Operating cash flow margin (operating cash flow divided by revenues)
   
49.7
%
             
49.7
%
 
52.6
%
             
52.6
%
                                                   
                                                   
Free cash flow (prior to debt service requirements and dividends)
                                                 
Net income
 
$
78,334
   
(3,850
)
 (1)  
82,184
   
84,489
   
(616
)
 (2)  
85,105
 
Add: Depreciation and amortization
   
135,778
   
-
         
135,778
   
129,304
   
-
         
129,304
 
Less: Capital expenditures
   
(132,914
)
 
-
         
(132,914
)
 
(131,719
)
 
-
         
(131,719
)
Free cash flow
 
$
81,198
   
(3,850
)
       
85,048
   
82,074
   
(616
)
       
82,690
 
                                                   
Free cash flow
 
$
81,198
                     
82,074
                   
Income from unconsolidated cellular entity
   
(1,603
)
                   
(953
)
                 
Deferred income taxes
   
36,112
                     
(1,034
)
                 
Changes in current assets and current liabilities
   
(2,366
)
                   
12,430
                   
Increase in other noncurrent assets
   
(1,177
)
                   
(8,185
)
                 
Increase (decrease) in other noncurrent liabilities
   
142
                     
(1,524
)
                 
Retirement benefits
   
(30,804
)
                   
3,954
                   
Other, net
   
(1,467
)
                   
1,556
                   
Add: Capital expenditures
   
132,914
                     
131,719
                   
Net cash provided by operating activities
 
$
212,949
                     
220,037
                   
                                                   
NONRECURRING ITEMS
                                                 
(1) - Impairment of nonoperating investment (presented on an after-tax basis).
                                 
(2) - Impairment of separate nonoperating investment (presented on an after-tax basis).
                                 
                                                   
                                                   
 
 

CenturyTel, Inc.
 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(UNAUDITED)
 
                                   
                                   
   
Twelve months ended December 31, 2005
 
Twelve months ended December 31, 2004
 
               
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
 
$
736,403
   
(5,853
)
 (1)  
742,256
   
753,953
   
9,708
   (3)  
744,245
 
Add: Depreciation and amortization
   
531,931
   
-
         
531,931
   
500,904
   
(13,221
)
 (3)  
514,125
 
Operating cash flow
 
$
1,268,334
   
(5,853
)
       
1,274,187
   
1,254,857
   
(3,513
)
       
1,258,370
 
                                                   
Revenues
 
$
2,479,252
   
-
         
2,479,252
   
2,407,372
   
(3,513
)
 (3)  
2,410,885
 
                                                   
Operating income margin (operating income divided by revenues)
   
29.7
%
             
29.9
%
 
31.3
%
             
30.9
%
                                                   
Operating cash flow margin (operating cash flow divided by revenues)
   
51.2
%
             
51.4
%
 
52.1
%
             
52.2
%
                                                   
                                                   
Free cash flow (prior to debt service requirements and dividends)
                                                 
Net income
 
$
334,479
   
(11,791
)
 (2)  
346,270
   
337,244
   
4,441
   (4)  
332,803
 
Add: Depreciation and amortization
   
531,931
   
-
         
531,931
   
500,904
   
(13,221
)
 (3)  
514,125
 
Less: Capital expenditures
   
(414,872
)
 
-
         
(414,872
)
 
(385,316
)
 
-
         
(385,316
)
   
$
451,538
   
(11,791
)
       
463,329
   
452,832
   
(8,780
)
       
461,612
 
                                                   
Free cash flow
 
$
451,538
                     
452,832
                   
Income from unconsolidated cellular entity
   
(4,910
)
                   
(7,067
)
                 
Deferred income taxes
   
69,530
                     
74,374
                   
Changes in current assets and current liabilities
   
27,001
                     
58,322
                   
Increase in other noncurrent assets
   
(5,384
)
                   
(34,740
)
                 
Increase (decrease) in other noncurrent liabilities
   
2,638
                     
(6,220
)
                 
Retirement benefits
   
(16,815
)
                   
26,954
                   
Other, net
   
7,848
                     
6,060
                   
Add: Capital expenditures
   
414,872
                     
385,316
                   
Net cash provided by operating activities
 
$
946,318
                     
955,831
                   
                                                   
NONRECURRING ITEMS
                                                 
(1) - Expenses associated with Hurricanes Katrina and Rita (presented on a pre-tax basis).
                 
(2) - Includes (i) a $10.0 million after-tax impairment of nonoperating investment, a $3.7 million after-tax expense related to purchasing and retiring approximately $400 million of Series J notes and a $3.6 million after-tax expense associated with Hurricanes Katrina and Rita, net of (ii) a $3.3 million net benefit related to  the settlement of various income tax audits and a $2.2 million after-tax gain on sale of nonoperating investment.
 
 
 
 
 
 
(3) - Adjustment for overdepreciated assets, including related revenue effect (presented on a pre-tax basis).
           
(4) - Adjustment for overdepreciated assets, including related revenue effect, and impairment of separate nonoperating investment (presented on an after-tax basis).