EX-99.1 2 ctl20168-kexhibit991x1q.htm EXHIBIT 99.1 Exhibit



FOR IMMEDIATE RELEASE:
FOR MORE INFORMATION CONTACT:
May 4, 2016
Kristina Waugh 318.340.5627
 
kristina.r.waugh@centurylink.com


CENTURYLINK REPORTS FIRST QUARTER 2016 RESULTS
Achieved operating revenues of approximately $4.4 billion, including core revenues1 of approximately $4.0 billion
Generated operating cash flow2 of nearly $1.7 billion, excluding special items
Generated free cash flow2,3 of $824 million, excluding special items
Achieved Adjusted Net Income2 of $386 million and Adjusted Diluted EPS2 of $0.71, excluding special items
Added nearly 17,000 PrismTM TV customers and approximately 8,000 high-speed Internet customers
Announced placement of approximately $1.2 billion of debt financing

MONROE, La. CenturyLink, Inc. (NYSE: CTL) today reported results for first quarter 2016.
“CenturyLink achieved another solid quarter, with core revenues, operating cash flow and adjusted diluted earnings per share in-line with our previous guidance,” said Glen F. Post III, chief executive officer and president. “Additionally, since the first of the year, we have completed two debt issuances totaling more than $1.2 billion, which strengthens our ability to invest in our business while returning cash to shareholders.

“We remain on track with our data centers and colocation business strategic alternatives process and are pleased with the level of interest and progress to date. We continue to focus on leveraging our strategic asset portfolio and financial strength to execute on our operational initiatives and better serve our customers,” Post concluded.



                                                  
1 Core revenues defined as strategic revenues plus legacy revenues (excludes data integration and other revenues), as described further in the attached schedules.
2 See attachments for non-GAAP reconciliations.
3 Starting 1Q16, CenturyLink has revised its Free Cash Flow calculation for the reasons noted below. See attachments for non-GAAP reconciliations.


1




First Quarter 2016 Highlights
Achieved core revenues of approximately $4.0 billion.
Grew revenue from high-bandwidth data services provided to Business customers, including MPLS4 and Ethernet, by more than 7% year-over-year and revenue from Consumer strategic5 services by approximately 5% year-over-year.
Generated free cash flow of $824 million, excluding special items.
Added more than 16,900 CenturyLink® PrismTM TV customers during first quarter 2016, ending the period with approximately 302,000 customers.
Ended the quarter with approximately 6.1 million high-speed Internet customers, an increase of approximately 7,800 customers in first quarter 2016.
Announced placement of approximately $1.2 billion of debt to refinance substantially all 2016 debt maturities.

Consolidated Financial Results
Operating revenues for first quarter 2016 were $4.40 billion compared to $4.45 billion in first quarter 2015. Declines in voice and long distance revenues, low-bandwidth data services revenues and data integration revenues were partially offset by the increases in Business high-bandwidth data services revenues, Consumer high-speed Internet and PrismTM TV revenues and high-cost support revenues related to Connect America Fund Phase 2 (CAF Phase 2) support in first quarter 2016.
Operating expenses, excluding special items, decreased to $3.69 billion from $3.76 billion in first quarter 2015. The year-over-year decrease was primarily driven by lower depreciation and amortization expenses and employee-related expenses.
Operating cash flow (as defined in our attached supplemental schedules), excluding special items, decreased to $1.69 billion from $1.74 billion in first quarter 2015. For first quarter 2016, CenturyLink achieved an operating cash flow margin, excluding special items, of 38.4% versus 39.0% in first quarter 2015.
Adjusted Net Income and Adjusted Diluted Earnings Per Share (EPS) exclude the after-tax impact of special items, the non-cash after-tax impact of the amortization of certain intangible assets related to major acquisitions since mid-2009, and the non-cash after-tax impact to interest expense relating to the assignment of fair value to the outstanding debt assumed in connection with those acquisitions. Excluding these items, CenturyLink’s Adjusted Net Income for first quarter 2016 was $386 million compared to Adjusted Net Income of $375 million in first quarter 2015. First quarter 2016 Adjusted Diluted EPS was $0.71 compared to $0.67 in the year-ago period due to the higher Adjusted Net Income and the impact of the lower number of shares outstanding due to share repurchases in 2015. See the attached schedules for additional information.

GAAP Results - First Quarter
Under generally accepted accounting principles (GAAP), net income for first quarter 2016 was $236 million compared to a net income of $192 million for first quarter 2015, and diluted earnings per share was $0.44 for first quarter 2016 compared to $0.34 for first quarter 2015.
Additional details regarding the company’s special items for the three months ended March 31, 2016 and 2015 are provided in the accompanying financial schedules.
                                              
4 Multi-Protocol Label Switching
5 Beginning first quarter 2015, certain revenues were reclassified between strategic services and legacy services. All historical periods have been restated to reflect this change.

2





Segment Financial Results6 
Business
The Business segment continued to experience solid demand for high-bandwidth data services in first quarter 2016.
High-bandwidth data services revenues from Business customers grew more than 7% year-over-year.
Strategic revenues were $1.58 billion in the quarter, flat from first quarter 2015, primarily due to increased high-bandwidth data services revenues offset by continued declines in low-bandwidth data services and hosting revenues.
Total segment revenues were $2.60 billion, a decrease of 3.4% from first quarter 2015, primarily due to declines in legacy services, low-bandwidth data services and data integration revenues, which were partially offset by growth in high-bandwidth data services revenues.
Consumer
The Consumer segment achieved solid year-over-year strategic revenue growth driven primarily by increased high-speed Internet and CenturyLink® PrismTM TV revenues.
Total segment revenues were $1.49 billion for first quarter 2016, a slight decrease of 0.5% from first quarter 2015.
Strategic revenues were $774 million in the quarter, a 4.9% increase over first quarter 2015.
Approximately 16,900 CenturyLink® PrismTM TV customers were added during first quarter 2016; added nearly 150,000 addressable homes in new and existing service areas, ending the quarter with more than 3.3 million addressable homes.

Guidance — Second Quarter 2016
CenturyLink expects second quarter 2016 operating revenues to be in-line with first quarter 2016 operating revenues primarily due to anticipated growth in data integration, high-bandwidth data services, high-speed Internet and Prism TV revenues being offset by expected declines in legacy and low-bandwidth data services revenues. The company expects second quarter 2016 operating cash flow to decrease compared to first quarter 2016 primarily due to expected higher seasonal cash expenses.
                                                        
Second Quarter 2016 (excluding special items)
Operating Revenues
 
$4.38 to $4.43 billion
Core Revenues
 
$3.94 to $3.99 billion
Operating Cash Flow
 
$1.59 to $1.64 billion
Adjusted Diluted EPS
 
$0.57 to $0.62
                                                        

During first quarter 2016, CenturyLink revised its free cash flow calculation to include the cash impact of pension/other post-employment benefit costs as well as stock-based compensation. The company believes this calculation provides additional detail and insight into CenturyLink's ongoing cash requirements. Although the inclusion of these items in the free cash flow calculation is anticipated to result in a slightly lower level of free cash flow for 2016, CenturyLink still expects to generate full-year 2016 free cash flow within the previously provided guidance range of $1.8 billion to $2.0 billion.
                                              
6 All references to segment data herein reflect certain adjustments described in the attached schedules.

3





All 2016 guidance figures and 2016 outlook statements included in this release (i) speak as of May 4, 2016 only, (ii) exclude the impact of any share repurchases made after March 31, 2016 and (iii) exclude the effects of special items, future impairment charges, future changes in regulation (including changes in the CAF Phase 2 program), future changes in tax laws, accounting rules or our accounting policies, unforeseen litigation or contingencies, integration expenses associated with major acquisitions, any changes in our expected pension fundings, any changes in operating or capital plans or other unforeseen events or circumstances that impact our financial performance, and any future mergers, acquisitions, divestitures, joint ventures or other similar business transactions. See “Forward Looking Statements” below. For additional information on how we define certain of the terms used above, see the attached schedules.
Investor Call
As previously announced, CenturyLink’s management will host a conference call at 4:00 p.m. Central Time today, May 4, 2016. Interested parties can access the call by dialing 866-814-1933. The call will be accessible for replay through May 12, 2016, by dialing 888-266-2081 and entering the access code 1670691. Investors can also listen to CenturyLink’s earnings conference call and webcast replay by accessing the Investor Relations portion of the company’s website at http://www.centurylink.com through May 27, 2016. Financial, statistical and other information related to the call will also be posted to our website.
Reconciliation to GAAP
This release includes certain non-GAAP financial measures, including but not limited to operating cash flow, free cash flow, core revenues, Adjusted Net Income, Adjusted Diluted EPS and adjustments to GAAP measures to exclude the effect of special items. In addition to providing key metrics for management to evaluate the company’s performance, we believe these measurements assist investors in their understanding of period-to-period operating performance and in identifying historical and prospective trends. Reconciliations of non-GAAP financial measures to the most comparable GAAP measures are included in the attached financial schedules. Reconciliation of additional non-GAAP financial measures that may be discussed during the earnings call described above will be available in the Investor Relations portion of the company’s website at www.centurylink.com. Investors are urged to consider these non-GAAP measures in addition to, and not in substitution for, measures prepared in accordance with GAAP.
About CenturyLink
CenturyLink (NYSE: CTL) is a global communications, hosting, cloud and IT services company enabling millions of customers to transform their businesses and their lives through innovative technology solutions. CenturyLink offers network and data systems management, Big Data analytics and IT consulting, and operates more than 55 data centers in North America, Europe and Asia. The company provides broadband, voice, video, data and managed services over a robust 250,000-route-mile U.S. fiber network and a 300,000-route-mile international transport network. Visit www.centurylink.com for more information.

4




Forward Looking Statements
Except for historical and factual information, the matters set forth in this release and other of our oral or written statements identified by words such as “estimates,” “expects,” “anticipates,” “believes,” “plans,” “intends,” and similar expressions are forward-looking statements as defined by the federal securities laws, and are subject to the “safe harbor” protections thereunder. These forward-looking statements are not guarantees of future results and are based on current expectations only, are inherently speculative, and are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control. Actual events and results may differ materially from those anticipated, estimated, projected, or implied by us if one or more of these risks or uncertainties materialize, or if our underlying assumptions prove incorrect. Factors that could affect actual results include but are not limited to: the effects of competition from a wide variety of competitive providers, including lower demand for our legacy offerings; the effects of new, emerging or competing technologies, including those that could make our products less desirable or obsolete; the effects of ongoing changes in the regulation of the communications industry, including the outcome of regulatory or judicial proceedings relating to intercarrier compensation, interconnection obligations, access charges, universal service, broadband deployment, data protection and net neutrality; our ability to effectively adjust to changes in the communications industry and changes in the composition of our markets and product mix; possible changes in the demand for, or pricing of, our products and services, including our ability to effectively respond to increased demand for high-speed broadband service; our ability to successfully maintain the quality and profitability of our existing product and service offerings and to introduce new offerings on a timely and cost-effective basis; the adverse impact on our business and network from possible equipment failures, service outages, security breaches or similar events impacting our network; our ability to generate cash flows sufficient to fund our financial commitments and objectives, including our capital expenditures, operating costs, share repurchases, dividends, pension contributions and debt payments; changes in our operating plans, corporate strategies, dividend payment plans or other capital allocation plans, whether based upon changes in our cash flows, cash requirements, financial performance, financial position, or otherwise; our ability to effectively retain and hire key personnel and to successfully negotiate collective bargaining agreements on reasonable terms without work stoppages; increases in the costs of our pension, health, post-employment or other benefits, including those caused by changes in markets, interest rates, mortality rates, demographics or regulations; adverse changes in our access to credit markets on favorable terms, whether caused by changes in our financial position, lower debt credit ratings, unstable markets or otherwise; our ability to maintain favorable relations with our key business partners, suppliers, vendors, landlords and financial institutions; our ability to effectively manage our expansion opportunities; our ability to collect our receivables from financially troubled customers; any adverse developments in legal or regulatory proceedings involving us; changes in tax, communications, pension, healthcare or other laws or regulations, in governmental support programs, or in general government funding levels; the effects of changes in accounting policies or practices, including potential future impairment charges; the effects of adverse weather or other natural or man-made disasters; the effects of more general factors such as changes in interest rates, in operating costs, in general market, labor, economic or geo-political conditions, or in public policy; and other risks referenced from time to time in our filings with the U.S. Securities and Exchange Commission (the “SEC”). For all the reasons set forth above and in our SEC filings, you are cautioned not to place undue reliance upon any of our forward-looking statements, which speak only as of the date made. We undertake no obligation to publicly update or revise any of our forward-looking statements for any reason, whether as a result of new information, future events or developments, changed circumstances, or otherwise. Furthermore, any information about our intentions contained in any of our forward-looking statements reflects our intentions as of the date of such forward-looking statement, and is based upon, among other things, existing regulatory, technological, industry, competitive, economic and market conditions, and our assumptions as of such date. We may change our intentions, strategies or plans without notice at any time and for any reason.


5





CenturyLink, Inc.
CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS ENDED MARCH 31, 2016 AND 2015
(UNAUDITED)
(Dollars in millions, except per share amounts; shares in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2016
 
Three months ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
As adjusted
 
 
 
 
 
As adjusted
 
 
 
Increase
 
 
 
 
 
 
excluding
 
 
 
 
 
excluding
 
 
 
(decrease)
 
 
 
 
Less
 
special
 
 
 
Less
 
special
 
Increase
 
excluding
 
 
As
 
special
 
items
 
As
 
special
 
items
 
(decrease)
 
special
 
 
reported
 
items
 
(Non-GAAP)
 
reported
 
items
 
(Non-GAAP)
 
as reported
 
items
OPERATING REVENUES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Strategic
$
2,354

 

 
2,354

 
2,320

 

 
2,320

 
1.5
 %
 
1.5
 %
 
Legacy
1,623

 

 
1,623

 
1,734

 

 
1,734

 
(6.4
)%
 
(6.4
)%
 
Data integration
116

 

 
116

 
140

 

 
140

 
(17.1
)%
 
(17.1
)%
 
Other
308

 

 
308

 
257

 

 
257

 
19.8
 %
 
19.8
 %
 
Total operating revenues
4,401

 

 
4,401

 
4,451

 

 
4,451

 
(1.1
)%
 
(1.1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products
1,900

 
2

(1)
1,898

 
1,911

 
3

(3)
1,908

 
(0.6
)%
 
(0.5
)%
 
Selling, general and administrative
831

 
18

(1)
813

 
851

 
43

(3)
808

 
(2.4
)%
 
0.6
 %
 
Depreciation and amortization
976

 

 
976

 
1,040

 

 
1,040

 
(6.2
)%
 
(6.2
)%
 
Total operating expenses
3,707

 
20

 
3,687

 
3,802

 
46

 
3,756

 
(2.5
)%
 
(1.8
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
694

 
(20
)
 
714

 
649

 
(46
)
 
695

 
6.9
 %
 
2.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(331
)
 

 
(331
)
 
(328
)
 

 
(328
)
 
0.9
 %
 
0.9
 %
 
Other income, net
17

 

 
17

 
2

 

 
2

 
750.0
 %
 
750.0
 %
 
Income tax expense
(144
)
 
8

(2)
(152
)
 
(131
)
 
12

(4)
(143
)
 
9.9
 %
 
6.3
 %
NET INCOME
$
236

 
(12
)
 
248

 
192

 
(34
)
 
226

 
22.9
 %
 
9.7
 %
BASIC EARNINGS PER SHARE
$
0.44

 
(0.02
)
 
0.46

 
0.34

 
(0.06
)
 
0.40

 
29.4
 %
 
15.0
 %
DILUTED EARNINGS PER SHARE
$
0.44

 
(0.02
)
 
0.46

 
0.34

 
(0.06
)
 
0.40

 
29.4
 %
 
15.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVERAGE SHARES OUTSTANDING
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
538,799

 
 
 
538,799

 
561,969
 
 
 
561,969
 
(4.1
)%
 
(4.1
)%
 
Diluted
540,187

 
 
 
540,187

 
563,505
 
 
 
563,505
 
(4.1
)%
 
(4.1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DIVIDENDS PER COMMON SHARE
$
0.54

 
 
 
0.54

 
0.54

 
 
 
0.54

 
 %
 
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) -
Includes severance costs associated with recent headcount reductions ($14 million), integration costs associated with our acquisition of Qwest ($4 million) and a large billing system integration ($2 million).
(2) -
Income tax benefit of Item (1).
(3) -
Includes severance costs associated with reduction in force initiatives ($13 million), integration costs associated with our acquisition of Qwest ($10 million), the impairment of office buildings ($8 million) and regulatory fines associated with a 911 system outage ($15 million).
(4) -
Income tax benefit of Item (3).
 

6



CenturyLink, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
MARCH 31, 2016 AND DECEMBER 31, 2015
(UNAUDITED)
(Dollars in millions)
 
March 31,
 
December 31,
 
2016
 
2015
ASSETS
 
 
 
CURRENT ASSETS
 
 
 
Cash and cash equivalents
$
438

 
126

Other current assets
2,488

 
2,524

   Total current assets
2,926

 
2,650

 
 
 
 
NET PROPERTY, PLANT AND EQUIPMENT
 
 
 
Property, plant and equipment
39,229

 
38,785

Accumulated depreciation
(21,266
)
 
(20,716
)
   Net property, plant and equipment
17,963

 
18,069

 
 
 
 
GOODWILL AND OTHER ASSETS
 
 
 
Goodwill
20,743

 
20,742

Other, net
5,885

 
6,143

    Total goodwill and other assets
26,628

 
26,885

 
 
 
 
TOTAL ASSETS
$
47,517

 
47,604

 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
CURRENT LIABILITIES
 
 
 
Current maturities of long-term debt
$
517

 
1,503

Other current liabilities
3,309

 
3,101

    Total current liabilities
3,826

 
4,604

 
 
 
 
LONG-TERM DEBT
19,508

 
18,722

DEFERRED CREDITS AND OTHER LIABILITIES
10,147

 
10,218

STOCKHOLDERS' EQUITY
14,036

 
14,060

 
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
47,517

 
47,604

 
 
 
 


7



CenturyLink, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2016 AND 2015
(UNAUDITED)
(Dollars in millions)
 
 
 
 
 
Three months ended
 
Three months ended
 
March 31, 2016
 
March 31, 2015
OPERATING ACTIVITIES
 
 
 
Net income
$
236

 
192

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
976

 
1,040

Impairment of assets

 
8

Deferred income taxes
11

 
37

Provision for uncollectible accounts
46

 
42

Share-based compensation
18

 
18

Changes in current assets and liabilities, net
192

 
13

Retirement benefits
(21
)
 
(9
)
Changes in other noncurrent assets and liabilities, net
(35
)
 
(10
)
Other, net

 
5

Net cash provided by operating activities
1,423

 
1,336

INVESTING ACTIVITIES
 
 
 
Payments for property, plant and equipment and capitalized software
(611
)
 
(616
)
Proceeds from sale of property
7

 
14

Other, net
(1
)
 
(8
)
Net cash used in investing activities
(605
)
 
(610
)
FINANCING ACTIVITIES
 
 
 
Net proceeds from issuance of long-term debt
227

 
594

Payments of long-term debt
(25
)
 
(386
)
Net payments on credit facility and revolving line of credit
(410
)
 
(425
)
Dividends paid
(290
)
 
(304
)
Net proceeds from issuance of common stock
4

 
8

Repurchase of common stock
(12
)
 
(185
)
Other, net

 
(1
)
Net cash used in financing activities
(506
)
 
(699
)
Net increase in cash and cash equivalents
312

 
27

Cash and cash equivalents at beginning of period
126

 
128

Cash and cash equivalents at end of period
$
438

 
155



8



CenturyLink, Inc.
SELECTED SEGMENT FINANCIAL INFORMATION
THREE MONTHS ENDED MARCH 31, 2016 AND 2015
(UNAUDITED)
(Dollars in millions)
 
 
 
 
 
 
 
Three months ended March 31,*
 
 
2016
 
2015
Total segment revenues
$
4,093

 
4,194

Total segment expenses
2,051

 
2,071

Total segment income
$
2,042

 
2,123

Total segment income margin (segment income divided by segment revenues)
49.9
%
 
50.6
%
 
 
 
 
 
Business
 
 
 
Revenues
 
 
 
 
Strategic services
$
1,580

 
1,582

 
Legacy services
909

 
976

 
Data integration
115

 
139

 
Total revenues
2,604

 
2,697

Expenses
 
 
 
 
Total expenses
1,427

 
1,463

 
 
 
 
 
Segment income
$
1,177

 
1,234

Segment income margin
45.2
%
 
45.8
%
 
 
 
 
 
Consumer
 
 
 
Revenues
 
 
 
 
Strategic services
$
774

 
738

 
Legacy services
714

 
758

 
Data integration
1

 
1

 
Total revenues
1,489

 
1,497

Expenses
 
 
 
 
Total expenses
624

 
608

 
 
 
 
 
Segment income
$
865

 
889

Segment income margin
58.1
%
 
59.4
%
 
 
 
 
 
*
During the first quarter of 2016, we implemented several changes with respect to the assignment of certain expenses to our reportable segments. We have recast our previously-reported segment results for the three months ended March 31, 2015, to conform to the current presentation. For the three months ended March 31, 2015, the segment expense recast resulted in an increase in consumer expenses of $19 million and a decrease in business expenses of $21 million.


9



CenturyLink, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
(Dollars in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2016
 
Three months ended March 31, 2015
 
 
 
 
 
 
As adjusted
 
 
 
 
 
As adjusted
 
 
 
 
Less
 
excluding
 
 
 
Less
 
excluding
 
 
As
 
special
 
special
 
As
 
special
 
special
 
 
reported
 
items
 
items
 
reported
 
items
 
items
Operating cash flow and cash flow margin
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
$
694

 
(20
)
(1)
714

 
649

 
(46
)
(2)
695

 
Add: Depreciation and amortization
976

 

 
976

 
1,040

 

 
1,040

 
Operating cash flow
$
1,670

 
(20
)
 
1,690

 
1,689

 
(46
)
 
1,735

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenues
$
4,401

 

 
4,401

 
4,451

 

 
4,451

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income margin (operating income divided by revenues)
15.8
%
 
 
 
16.2
%
 
14.6
%
 
 
 
15.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating cash flow margin (operating cash flow divided by revenues)
37.9
%
 
 
 
38.4
%
 
37.9
%
 
 
 
39.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Free cash flow
 
 
 
 
 
 
 
 
 
 
 
 
Operating cash flow
 
 
 
 
$
1,690

 
 
 
 
 
1,735

 
Less: Capital expenditures (3)
 
 
 
 
(607
)
 
 
 
 
 
(613
)
 
Less: Cash paid for interest, net of amounts capitalized
 
 
 
 
(262
)
 
 
 
 
 
(270
)
 
Less: Pension and post-retirement impacts (4)
 
 
 
 
(21
)
 
 
 
 
 
(10
)
 
Less: Cash paid for income taxes, net of refunds
 
 
 
 
(11
)
 
 
 
 
 
(5
)
 
Add: Stock-based Compensation
 
 
 
 
18

 
 
 
 
 
18

 
Add: Other income
 
 
 
 
17

 
 
 
 
 
2

 
Free cash flow (5)
 
 
 
 
$
824

 
 
 
 
 
857

 
 
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
(1) -
Includes severance costs associated with recent headcount reductions ($14 million), integration costs associated with our acquisition of Qwest ($4 million) and a large billing system integration ($2 million).
(2) -
Includes severance costs associated with reduction in force initiatives ($13 million), integration costs associated with our acquisition of Qwest ($10 million), the impairment of office buildings ($8 million) and regulatory fines associated with a 911 system outage ($15 million).
 
 
FREE CASH FLOW
(3) -
Excludes $4 million in first quarter 2016 and $3 million in first quarter 2015 of capital expenditures related to the integration of Qwest and Savvis.
(4) -
2016 includes net periodic pension benefit income of ($20 million), net periodic post-retirement benefit expense of $36 million and ($2 million) of benefits paid to participants of our non-qualified pension plans. Post-retirement contributions included benefits paid by company ($51 million) offset by participant contributions $15 million and direct subsidy receipts $1 million.
     -
2015 includes net periodic pension benefit income of ($24 million), net periodic post-retirement benefit expense of $41 million and ($1 million) of benefits paid to participants of our non-qualified pension plans. Post-retirement contributions included benefits paid by company ($42 million) offset by participant contributions $15 million and direct subsidy receipts $1 million.
(5) -
Excludes special items identified in items (1) and (2).

10



CenturyLink, Inc.
REVENUES
(UNAUDITED)
(Dollars in millions)
 
 
 
 
 
 
 
 
 
 
 
Three months ended
 
 
 
 
March 31, 2016
 
March 31, 2015
Strategic services
 
 
 
 
 
 
Business high-bandwidth data services (1)
 
 
$
738

 
687

 
Business low-bandwidth data services (2)
 
 
481

 
532

 
Business hosting services (3)
 
 
307

 
318

 
Other business strategic services (4)
 
 
54

 
45

 
Consumer high-speed Internet services (5)
 
 
667

 
635

 
Other consumer strategic services (6)
 
 
107

 
103

 
Total strategic services revenues
 
 
2,354

 
2,320

 
 
 
 
 
 
Legacy services
 
 
 
 
 
 
Business legacy voice services (7)
 
 
622

 
670

 
Other business legacy services (8)
 
 
287

 
306

 
Consumer legacy voice services (7)
 
 
634

 
688

 
Other consumer legacy services (9)
 
 
80

 
70

 
Total legacy services revenues
 
 
1,623

 
1,734

 
 
 
 
 
 
 
Data integration
 
 
 
 
 
 
Business data integration
 
 
115

 
139

 
Consumer data integration
 
 
1

 
1

 
Total data integration revenues
 
 
116

 
140

 
 
 
 
 
 
Other revenues
 
 
 
 
 
 
High-cost support revenue (10)
 
 
174

 
134

 
Other revenue (11)
 
 
134

 
123

 
Total other revenues
 
 
308

 
257

 
 
 
 
 
 
Total revenues
 
 
$
4,401

 
4,451

 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
Includes MPLS and Ethernet revenue
(2
)
Includes private line and high-speed Internet revenue
(3
)
Includes colocation, hosting (including cloud hosting and managed hosting) and hosting area network revenue
(4
)
Includes primarily VoIP, video, IT services and deferred revenue recognition
(5
)
Includes high-speed Internet and related services revenue
(6
)
Includes video and Verizon wireless revenue
(7
)
Includes local and long-distance voice revenue
(8
)
Includes UNEs, public access, switched access and other ancillary revenue
(9
)
Includes other ancillary revenue
(10
)
Includes CAF Phase 1, CAF Phase 2 and federal and state USF support revenue
(11
)
Includes USF surcharges
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

11



CenturyLink, Inc.
HOSTING REVENUES AND OPERATING METRICS
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
Three months ended
 
 
 
 
March 31, 2016
 
March 31, 2015
 
 
 
 
 
 
 
Hosting Revenue Detail (1)
 
 
(In millions)
Colocation
 
 
$
155

 
156

Managed Hosting / Cloud
 
 
131

 
140

Hosting Area Network
 
 
21

 
22

Total Hosting Revenue
 
 
$
307

 
318

 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
Excludes Wide-Area Network (WAN) revenue previously reported in total Hosting revenue.
 
 
 
 
 
 
 
 
 
As of
 
As of
 
As of
 
 
March 31, 2016
 
December 31, 2015
 
March 31, 2015
Hosting Data Center Metrics
 
 
 
 
 
Number of data centers (2)
59

 
59

 
58

Sellable square feet, million sq ft
1.57

 
1.58

 
1.53

Billed square feet, million sq ft
1.01

 
0.99

 
0.93

Utilization
65
%
 
63
%
 
61
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(2)

We define a data center as any facility where we market, sell and deliver colocation services, managed hosting (including cloud hosting) services, multi-tenant managed services, or any combination thereof.
 
 
 
 
 
 
 
 
 
As of
 
As of
 
As of
 
 
March 31, 2016
 
December 31, 2015
 
March 31, 2015
 
 
 
 
 
 
 
Operating Metrics
(In thousands)
High-speed Internet subscribers
6,056

 
6,048

 
6,117

Access lines
11,611

 
11,748

 
12,270

Prism TV subscribers
302

 
285

 
249

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Our methodology for counting high-speed Internet subscribers, access lines and Prism TV subscribers may not be comparable to those of other companies.

12



CenturyLink, Inc.
SUPPLEMENTAL NON-GAAP INFORMATION - ADJUSTED DILUTED EPS
THREE MONTHS ENDED MARCH 31, 2016 AND 2015
(UNAUDITED)
(Dollars and shares in millions, except per share amounts)
 
 
 
 
 
 
 
 
 
Three months ended
 
 
 
March 31, 2016
(excluding
special items)
 
March 31, 2015
(excluding
special items)
 
 
 
 
 
 
Net income *
 
$
248

 
226

 
 
 
 
 
 
Add back:
 
 
 
 
Amortization of customer base intangibles:
 
 
 
 
 
Qwest
 
191

 
205

 
Embarq
 
20

 
25

 
Savvis
 
15

 
15

 
 
 
 
 
 
Amortization of trademark intangibles
 

 
1

 
 
 
 
 
 
Amortization of fair value adjustment of long-term debt:
 
 
 
 
 
Embarq
 
2

 
1

 
Qwest
 
(5
)
 
(6
)
 
 
 
 
 
 
Subtotal
 
223

 
241

Tax effect of above items
 
(85
)
 
(92
)
Net adjustment, after taxes
 
138

 
149

 
 
 
 
 
 
Net income, as adjusted for above items
 
$
386

 
375

 
 
 
 
 
 
Weighted average diluted shares outstanding
 
540.2

 
563.5
 
 
 
 
 
 
Diluted EPS
(excluding special items)
 
$
0.46

 
0.40

 
 
 
 
 
 
Adjusted diluted EPS as adjusted for the above-listed purchase accounting intangible and interest amortizations (excluding special items)
 
$
0.71

 
0.67

 
The above non-GAAP schedule presents adjusted net income and adjusted diluted earnings per share (both excluding special items) by adding back to net income and diluted earnings per share certain non-cash expense items that arise as a result of the application of business combination accounting rules to our major acquisitions since mid-2009. Such presentation is not in accordance with generally accepted accounting principles but management believes the presentation is useful to analysts and investors to understand the impacts of growing our business through acquisitions.
*See preceding schedules for a summary description of special items.

13