Exhibit 99.1
|
|
|
PRESS RELEASE |
Level 3 Reports Second Quarter 2016 Results
Second Quarter 2016 Highlights
· Reaffirming Adjusted EBITDA and Free Cash Flow outlook for the full year 2016
· Strong growth in Net Income of $149 million up from a Net Loss of $13 million in the second quarter 2015
· Strong growth in Adjusted EBITDA of 10 percent, on a modified basis, to $715 million
· Generated solid Cash Flows from Operating Activities of $631 million and Free Cash Flow of $264 million
· On a constant currency and modified basis, Enterprise CNS revenue grew 5.3 percent and 2.9 percent as reported
BROOMFIELD, Colo., July 27, 2016 — Level 3 Communications, Inc. (NYSE: LVLT) today reported results for the second quarter 2016.
“With our focus on profitable growth combined with the strong operating leverage in the business, we continued to deliver expanded margins and improved profitability,” said Jeff Storey, president and CEO of Level 3. “We continue to invest in the business, remain confident in our ability to meet the networking needs of our enterprise customers and believe we can deliver stronger revenue growth in the future.”
Total revenue was $2.056 billion for the second quarter 2016, compared to $2.061 billion and $2.037 billion, on a reported and modified basis, for the second quarter 2015, respectively. The second quarter 2015 modified results exclude the results from the company’s Venezuelan subsidiary’s operations that was deconsolidated as of September 30, 2015.
In the second quarter 2016, the company generated net income of $149 million, basic earnings per share of $0.42 and diluted earnings per share of $0.41. This includes a charge of $40 million or, approximately $0.11 in basic earnings per share for the modification and extinguishment of debt. Excluding this charge, basic earnings per share was $0.53 per share for the second quarter 2016. For the second quarter 2015, the net loss was $13 million and basic and diluted loss per share were $0.04. The second quarter 2015 results included a charge of $163 million or, approximately $0.46 in basic earnings per share for the modification and extinguishment of debt. Excluding this charge, basic earnings per share was $0.42 per share for the second quarter 2015.
Financial Results
|
Metric |
|
Second |
|
Second |
|
Second |
| |||
|
Core Network Services Revenue |
|
$ |
1,956 |
|
$ |
1,942 |
|
$ |
1,918 |
|
|
Wholesale Voice Services Revenue |
|
$ |
100 |
|
$ |
119 |
|
$ |
119 |
|
|
Total Revenue |
|
$ |
2,056 |
|
$ |
2,061 |
|
$ |
2,037 |
|
|
Network Access Costs |
|
$ |
676 |
|
$ |
696 |
|
$ |
693 |
|
|
Network Access Margin |
|
67.1 |
% |
66.2 |
% |
66.0 |
% | |||
|
Network Related Expenses (NRE) (3) |
|
$ |
335 |
|
$ |
359 |
|
$ |
356 |
|
|
Selling, General and Administrative Expenses (SG&A)(3) |
|
$ |
330 |
|
$ |
341 |
|
$ |
338 |
|
|
Non-cash Compensation Expense |
|
$ |
31 |
|
$ |
27 |
|
$ |
27 |
|
|
Adjusted EBITDA(4) |
|
$ |
715 |
|
$ |
665 |
|
$ |
650 |
|
|
Adjusted EBITDA Margin(4) |
|
34.8 |
% |
32.3 |
% |
31.9 |
% | |||
|
Cash Flows from Operating Activities |
|
$ |
631 |
|
$ |
419 |
|
$ |
404 |
|
|
Capital Expenditures |
|
$ |
367 |
|
$ |
317 |
|
$ |
314 |
|
|
Unlevered Cash Flow(4) |
|
$ |
396 |
|
$ |
321 |
|
$ |
309 |
|
|
Free Cash Flow(4) |
|
$ |
264 |
|
$ |
102 |
|
$ |
90 |
|
|
Net Income (Loss) |
|
$ |
149 |
|
$ |
(13 |
) |
|
| |
|
Net Income (Loss) per Common Share-Basic |
|
$ |
0.42 |
|
$ |
(0.04 |
) |
|
| |
|
Weighted Average Shares Outstanding (in thousands)- Basic |
|
357,924 |
|
354,471 |
|
|
| |||
(1) The reported second quarter 2015 results have been adjusted to reflect changes made to customer assignments between the wholesale and enterprise channels as of the beginning of 2016.
(2) References to “modified” figures represent the adjustments made to exclude the company’s Venezuelan subsidiary’s operations except for Net Income (Loss), Net Income (Loss) per Common Share-Basic and Weighted Average Shares Outstanding (in thousands)- Basic.
(3) Excludes non-cash compensation expense.
(4) See schedule of non-GAAP metrics for definitions and reconciliation to GAAP measures.
Revenue
|
|
|
|
|
|
|
|
|
2Q16/2Q15 |
| |||||||
|
Core Network Services |
|
Second |
|
Second |
|
Second |
|
Percent |
|
Percent |
|
Percent |
| |||
|
North America |
|
$ |
1,605 |
|
$ |
1,550 |
|
$ |
1,550 |
|
4 |
% |
4 |
% |
4 |
% |
|
Wholesale |
|
$ |
443 |
|
$ |
452 |
|
$ |
452 |
|
(2 |
)% |
(2 |
)% |
(2 |
)% |
|
Enterprise |
|
$ |
1,162 |
|
$ |
1,098 |
|
$ |
1,098 |
|
6 |
% |
6 |
% |
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
EMEA |
|
$ |
191 |
|
$ |
205 |
|
$ |
205 |
|
(7 |
)% |
(7 |
)% |
(5 |
)% |
|
Wholesale |
|
$ |
63 |
|
$ |
69 |
|
$ |
69 |
|
(9 |
)% |
(9 |
)% |
(7 |
)% |
|
Enterprise |
|
$ |
110 |
|
$ |
111 |
|
$ |
111 |
|
(1 |
)% |
(1 |
)% |
2 |
% |
|
UK Government |
|
$ |
18 |
|
$ |
25 |
|
$ |
25 |
|
(28 |
)% |
(28 |
)% |
(26 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Latin America |
|
$ |
160 |
|
$ |
187 |
|
$ |
163 |
|
(14 |
)% |
(2 |
)% |
5 |
% |
|
Wholesale |
|
$ |
37 |
|
$ |
48 |
|
$ |
43 |
|
(23 |
)% |
(14 |
)% |
(9 |
)% |
|
Enterprise |
|
$ |
123 |
|
$ |
139 |
|
$ |
120 |
|
(12 |
)% |
3 |
% |
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total CNS Revenue |
|
$ |
1,956 |
|
$ |
1,942 |
|
$ |
1,918 |
|
1 |
% |
2 |
% |
3 |
% |
|
Wholesale |
|
$ |
543 |
|
$ |
569 |
|
$ |
564 |
|
(5 |
)% |
(4 |
)% |
(3 |
)% |
|
Enterprise |
|
$ |
1,413 |
|
$ |
1,373 |
|
$ |
1,354 |
|
3 |
% |
4 |
% |
5 |
% |
(1) The reported second quarter 2015 results have been adjusted to reflect changes made to customer assignments between the wholesale and enterprise channels as of the beginning of 2016
(2) References to “modified” figures represent the adjustments made to exclude the company’s Venezuelan subsidiary’s operations.
(3) Year-over-year growth rates are calculated using second quarter 2015 results which have been adjusted to reflect changes made to customer assignments and included the company’s Venezuelan subsidiary’s operations. These growth rates are on a reported basis and not adjusted for currency.
(4) Modified year-over-year growth rates are calculated using second quarter 2015 results which have been adjusted to reflect changes made to customer assignments as well as to exclude the company’s Venezuelan subsidiary’s operations. These growth rates are on a reported basis and not adjusted for currency.
CNS Revenue
CNS Revenue was $1.956 billion in the second quarter 2016, increasing 0.7 percent year-over-year on a reported basis, and 2.8 percent year-over-year on a constant currency and modified basis.
“We continued to grow Core Network Services revenue this quarter, and saw improvement in both EMEA and Latin America Enterprise CNS revenue,” said Sunit Patel, executive vice president and CFO of Level 3.
“In North America, in conjunction with a two year contract extension, we issued a $5 million credit during the quarter. While this renewal put pressure on revenue in the short term, it also provides more than $100 million of additional revenue during the extension period, providing significant benefit to Level 3 over the long term. Additionally, revenue was affected due to higher disconnects at the lower end of our enterprise customer base.
“North America Enterprise CNS revenue grew 5.9 percent year-over-year compared to the second quarter 2015. Excluding the credit from the contract renewal, North America Enterprise CNS revenue grew 6.4 percent year-over-year.
“During the quarter, we also saw pressure in Wholesale CNS revenue from previous consolidations. As a result, Wholesale CNS revenue declined year-over-year in all three regions.”
Capital Market Transactions and Liquidity
During the quarter, on April 21, 2016, Level 3 Financing fully redeemed $775 million aggregate principal amount of its 7% Senior Notes due 2020. To fund the redemption of these notes, Level 3 Financing used the net proceeds from the March 2016 issuance of its 5.25% Senior Notes due 2026, along with cash on hand, to pay for principal, accrued interest, applicable premiums and transaction fees and expenses.
The company incurred a loss on extinguishment and modification of debt before taxes as a result of this transaction and related redemption of $40 million, or approximately $0.11 in basic earnings per share in the second quarter 2016.
As of June 30, 2016, the company had cash and cash equivalents of $1.291 billion.
2016 Business Outlook
“As we look at the remainder of the year, we are confident in and are reiterating our outlook for Adjusted EBITDA and Free Cash Flow,” said Patel. “Specifically, we expect full year 2016 Adjusted EBITDA growth of 10 to 12 percent and Free Cash Flow of $1.0 to $1.1 billion.”
All other outlook measures remain unchanged.
|
Metrics |
|
Outlook |
|
Adjusted EBITDA(1) |
|
YoY growth of 10% to 12% |
|
Free Cash Flow |
|
$1.0 to $1.1 billion |
|
GAAP Interest Expense |
|
$555 million |
|
Cash Interest Expense |
|
$510 million |
|
Capital Expenditures |
|
15% of Total Revenue |
|
Depreciation and amortization |
|
$1.230 billion |
|
Cash Income Tax |
|
$40 million |
|
Non-cash Compensation Expense |
|
$170 million |
|
Full Year Income Tax Rate |
|
~30% |
(1) From a starting point of $2.592 billion, which is adjusted to exclude Adjusted EBITDA from the company’s Venezuelan subsidiary.
Conference Call and Website Information
Level 3 will hold a conference call to discuss the company’s Second Quarter Results today at 10 a.m. ET. The call will be broadcast live on Level 3’s Investor Relations website at http://investors.level3.com. Additional information regarding Second Quarter Results, including the presentation management will review on the conference call, will be available on Level 3’s Investor Relations website. If you are unable to join the call via the Web, the call can be accessed live at +1 877-283-5145 (U.S. Domestic) or +1 312-281-1200 (International). Questions should be sent to investor.relations@level3.com.
For additional information, please call +1 720-888-2518.
About Level 3 Communications
Level 3 Communications, Inc. (NYSE: LVLT) is a Fortune 500 company that provides local, national and global communications services to enterprise, government and carrier customers. Level 3’s comprehensive portfolio of secure, managed solutions includes fiber and infrastructure solutions; IP-based voice and data communications; wide-area Ethernet services; video and content distribution; data center and cloud-based solutions. Level 3 serves customers in more than 500 markets in over 60 countries across a global services platform anchored by owned fiber networks on three continents and connected by extensive undersea facilities. For more information, please visit www.level3.com or get to know us on Twitter, Facebook and LinkedIn.
© Level 3 Communications, LLC. All Rights Reserved. Level 3, Level 3 Communications, Level (3) and the Level 3 Logo are either registered service marks or service marks of Level 3 Communications, LLC and/or one of its Affiliates in the United States and elsewhere. Any other service names, product names, company names or logos included herein are the trademarks or service marks of their respective owners. Level 3 services are provided by subsidiaries of Level 3 Communications, Inc.
Forward-Looking Statement
Some statements made in this press release are forward-looking in nature and are based on management’s current expectations or beliefs. These forward-looking statements are not a guarantee of performance and are subject to a number of uncertainties and other factors, many of which are outside Level 3’s control, which could cause actual events to differ materially from those expressed or implied by the statements. Important factors that could prevent Level 3 from achieving its stated goals include, but are not limited to, the company’s ability to: successfully integrate the tw telecom acquisition; manage risks associated with continued uncertainty in the global economy; increase revenue from its services to realize its targets for financial and operating performance; maintain and increase traffic on its network; develop and maintain effective business support systems; manage system and network failures or disruptions; avert the breach of its network and computer system security measures; develop new services that meet customer demands and generate acceptable margins; manage the future expansion or adaptation of its network to remain competitive; defend intellectual property and proprietary rights; manage continued or accelerated decreases in market pricing for communications services; obtain capacity for its network from other providers and interconnect its network with other networks on favorable terms; attract and retain qualified management and other personnel; successfully integrate future acquisitions; effectively manage political, legal, regulatory, foreign currency and other risks it is exposed to due to its substantial international operations; mitigate its exposure to contingent liabilities; and meet all of the terms and conditions of its debt obligations. Additional information concerning these and other important factors can be found within Level 3’s filings with the Securities and Exchange Commission. Statements in this press release should be evaluated in light of these important factors. Level 3 is under no obligation to, and expressly disclaims any such obligation to, update or alter its forward-looking statements, whether as a result of new information, future events, or otherwise.
Contact Information
|
Media: |
Investors: |
|
D. Nikki Wheeler |
Mark Stoutenberg |
|
+1 720-888-0560 |
+1 720-888-2518 |
|
Nikki.Wheeler@Level3.com |
Mark.Stoutenberg@Level3.com |
Level 3 Communications:
Non-GAAP Metrics
Pursuant to Regulation G, the company is hereby providing definitions of non-GAAP financial metrics and reconciliations to the most directly comparable GAAP measures.
The following describes and reconciles those financial measures as reported under accounting principles generally accepted in the United States (GAAP) with those financial measures as adjusted by the items detailed below and presented in the accompanying news release. These calculations are not prepared in accordance with GAAP and should not be viewed as alternatives to GAAP. In keeping with its historical financial reporting practices, the company believes that the supplemental presentation of these calculations provides meaningful non-GAAP financial measures to help investors understand and compare business trends among different reporting periods on a consistent basis.
In addition, measures referred to in the accompanying news release as being calculated “on a constant currency basis” or “in constant currency terms” are non-GAAP metrics intended to present the relevant information assuming a constant exchange rate between the two periods being compared. Such metrics are calculated by applying the currency exchange rates used in the preparation of the prior period financial results to the subsequent period results.
References to “modified” figures represent the adjustments made to exclude the Company’s Venezuelan subsidiary’s operations, that was deconsolidated as of September 30, 2015.
Level 3 Communications, Inc. and Consolidated Subsidiaries
Modified and Constant Currency
|
|
|
|
|
2Q15 FX |
|
|
|
|
|
|
|
|
|
|
|
2Q15 FX |
| |||||
|
CNS Revenue ($ in |
|
2Q16 |
|
2Q16 |
|
2Q15(2) |
|
2Q15 |
|
2Q15 |
|
2Q16/ |
|
2Q16/2Q15 |
|
2Q16 Constant |
| |||||
|
North America |
|
$ |
1,605 |
|
$ |
1,605 |
|
$ |
1,550 |
|
— |
|
$ |
1,550 |
|
4 |
% |
4 |
% |
4 |
% | |
|
Wholesale |
|
$ |
443 |
|
$ |
443 |
|
$ |
452 |
|
— |
|
$ |
452 |
|
(2 |
)% |
(2 |
)% |
(2 |
)% | |
|
Enterprise |
|
$ |
1,162 |
|
$ |
1,162 |
|
$ |
1,098 |
|
— |
|
$ |
1,098 |
|
6 |
% |
6 |
% |
6 |
% | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
EMEA |
|
$ |
191 |
|
$ |
196 |
|
$ |
205 |
|
— |
|
$ |
205 |
|
(7 |
)% |
(7 |
)% |
(5 |
)% | |
|
Wholesale |
|
$ |
63 |
|
$ |
64 |
|
$ |
69 |
|
— |
|
$ |
69 |
|
(9 |
)% |
(9 |
)% |
(7 |
)% | |
|
Enterprise |
|
$ |
110 |
|
$ |
113 |
|
$ |
111 |
|
— |
|
$ |
111 |
|
(1 |
)% |
(1 |
)% |
2 |
% | |
|
UK Government |
|
$ |
18 |
|
$ |
19 |
|
$ |
25 |
|
— |
|
$ |
25 |
|
(28 |
)% |
(28 |
)% |
(26 |
)% | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Latin America |
|
$ |
160 |
|
$ |
170 |
|
$ |
187 |
|
$ |
24 |
|
$ |
163 |
|
(14 |
)% |
(2 |
)% |
5 |
% |
|
Wholesale |
|
$ |
37 |
|
$ |
38 |
|
$ |
48 |
|
$ |
5 |
|
$ |
43 |
|
(23 |
)% |
(14 |
)% |
(9 |
)% |
|
Enterprise |
|
$ |
123 |
|
$ |
132 |
|
$ |
139 |
|
$ |
19 |
|
$ |
120 |
|
(12 |
)% |
3 |
% |
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total CNS |
|
$ |
1,956 |
|
$ |
1,971 |
|
$ |
1,942 |
|
$ |
24 |
|
$ |
1,918 |
|
1 |
% |
2 |
% |
3 |
% |
|
Wholesale |
|
$ |
543 |
|
$ |
545 |
|
$ |
569 |
|
$ |
5 |
|
$ |
564 |
|
(5 |
)% |
(4 |
)% |
(3 |
)% |
|
Enterprise(1) |
|
$ |
1,413 |
|
$ |
1,426 |
|
$ |
1,373 |
|
$ |
19 |
|
$ |
1,354 |
|
3 |
% |
4 |
% |
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total CNS Revenue |
|
$ |
1,956 |
|
$ |
1,971 |
|
$ |
1,942 |
|
$ |
24 |
|
$ |
1,918 |
|
1 |
% |
2 |
% |
3 |
% |
|
Wholesale Voice Services |
|
100 |
|
100 |
|
119 |
|
— |
|
119 |
|
(16 |
)% |
(16 |
)% |
(16 |
)% | |||||
|
Total Revenue |
|
$ |
2,056 |
|
$ |
2,071 |
|
$ |
2,061 |
|
$ |
24 |
|
$ |
2,037 |
|
— |
% |
1 |
% |
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
EMEA Total w/o UK Govt |
|
$ |
173 |
|
$ |
177 |
|
$ |
180 |
|
— |
|
$ |
180 |
|
(4 |
)% |
(4 |
)% |
(2 |
)% | |
|
Total CNS w/o UK Govt |
|
$ |
1,938 |
|
$ |
1,952 |
|
$ |
1,917 |
|
$ |
24 |
|
$ |
1,893 |
|
1 |
% |
2 |
% |
3 |
% |
|
Enterprise w/o UK Govt |
|
$ |
1,395 |
|
$ |
1,407 |
|
$ |
1,348 |
|
$ |
19 |
|
$ |
1,329 |
|
4 |
% |
5 |
% |
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Network Access Costs |
|
|
|
|
|
696 |
|
(3 |
) |
693 |
|
|
|
|
|
|
| |||||
|
Network Related Expenses(4) |
|
|
|
|
|
359 |
|
(3 |
) |
356 |
|
|
|
|
|
|
| |||||
|
Selling, General and Administrative Expenses (5) |
|
|
|
|
|
341 |
|
(3 |
) |
338 |
|
|
|
|
|
|
| |||||
|
Network Access Margin |
|
|
|
|
|
66 |
% |
|
|
66 |
% |
|
|
|
|
|
| |||||
(1) includes UK Government
(2) Adjusted to reflect changes made to customer assignments between wholesale and enterprise channels as of the beginning of 2016.
(3) Represents the consolidated results modified to exclude the Company’s Venezuelan subsidiary’s operations that was deconsolidated as of September 30, 2015.
(4) Excludes non-cash compensation of $4 million.
(5) Excludes non-cash compensation of $23 million.
(6) Percentages are calculated using whole numbers. Minor differences may exist due to rounding.
Consolidated Revenue is defined as total revenue from the Consolidated Statements of Operations.
Core Network Services Revenue includes revenue from colocation and datacenter services, transport and fiber, IP and data services, and voice services (local and enterprise).
Network Access Costs includes leased capacity, right-of-way costs, access charges, satellite transponder lease costs and other third party costs directly attributable to providing access to customer locations from the Level 3 network, but excludes Network Related Expenses, and depreciation and amortization. Network Access Costs do not include any employee expenses or impairment expenses; these expenses are allocated to Network Related Expenses or Selling, General and Administrative Expenses.
Network Related Expenses includes certain expenses associated with the delivery of services to customers and the operation and maintenance of the Level 3 network, such as facility rent, utilities, maintenance and other costs, each related to the operation of its communications network, as well as salaries, wages and related benefits (including non-cash stock-based compensation expenses) associated with personnel who are responsible for the delivery of services, operation and maintenance of its communications network, and accretion expense on asset retirement obligations, but excludes depreciation and amortization.
Network Access Margin ($) is defined as total Revenue less Network Access Costs from the Consolidated Statements of Operations, and excludes Network Related Expenses.
Network Access Margin (%) is defined as Network Access Margin ($) divided by total Revenue. Management believes that network access margin is a relevant metric to provide to investors, as it is a metric that management uses to measure the margin available to the company after it pays third party network services costs; in essence, a measure of the efficiency of the company’s network.
Adjusted EBITDA is defined as net income (loss) from the Consolidated Statements of Operations before income tax (expense) benefit, total other income (expense), non-cash impairment charges, depreciation and amortization and non-cash stock compensation expense.
Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by total revenue.
Adjusted EBITDA Metric
|
($ in millions) |
|
2Q16 |
| |
|
Net Income |
|
$ |
149 |
|
|
Income Tax Expense |
|
41 |
| |
|
Total Other Expense |
|
184 |
| |
|
Depreciation and Amortization |
|
310 |
| |
|
Non-Cash Stock Compensation |
|
31 |
| |
|
Adjusted EBITDA |
|
$ |
715 |
|
|
|
|
|
| |
|
Total Revenue |
|
$ |
2,056 |
|
|
Adjusted EBITDA Margin |
|
34.8 |
% | |
Adjusted EBITDA Metric
|
($ in millions) |
|
2Q15 |
|
2Q15 |
|
2Q15 |
| |||
|
Net (Loss) Income |
|
$ |
(13 |
) |
$ |
7 |
|
$ |
(20 |
) |
|
Income Tax Expense |
|
18 |
|
— |
|
18 |
| |||
|
Total Other Expense |
|
345 |
|
6 |
|
339 |
| |||
|
Depreciation and Amortization |
|
288 |
|
2 |
|
286 |
| |||
|
Non-Cash Stock Compensation |
|
27 |
|
— |
|
27 |
| |||
|
Adjusted EBITDA |
|
$ |
665 |
|
$ |
15 |
|
$ |
650 |
|
|
|
|
|
|
|
|
|
| |||
|
Total Revenue |
|
$ |
2,061 |
|
$ |
24 |
|
$ |
2,037 |
|
|
Adjusted EBITDA Margin |
|
32.3 |
% |
|
|
31.9 |
% | |||
(1)Represents the consolidated results modified to exclude the Company’s Venezuelan subsidiary’s operations that was deconsolidated as of September 30, 2015.
Management believes that Adjusted EBITDA and Adjusted EBITDA Margin are relevant and useful metrics to provide to investors, as they are an important part of the company’s internal reporting and are key measures used by Management to evaluate profitability and operating performance of the company and to make resource allocation decisions. Management believes such measures are especially important in a capital-intensive industry such as telecommunications. Management also uses Adjusted EBITDA and Adjusted EBITDA Margin to compare the company’s performance to that of its competitors and to eliminate certain non-cash and non-operating items in order to
consistently measure from period to period its ability to fund capital expenditures, fund growth, service debt and determine bonuses. Adjusted EBITDA excludes non-cash impairment charges and non-cash stock compensation expense because of the non-cash nature of these items. Adjusted EBITDA also excludes interest income, interest expense and income taxes because these items are associated with the company’s capitalization and tax structures. Adjusted EBITDA also excludes depreciation and amortization expense because these non-cash expenses primarily reflect the impact of historical capital investments, as opposed to the cash impacts of capital expenditures made in recent periods, which may be evaluated through cash flow measures. Adjusted EBITDA excludes the gain (or loss) on extinguishment and modification of debt and other, net because these items are not related to the primary operations of the company.
There are limitations to using Adjusted EBITDA as a financial measure, including the difficulty associated with comparing companies that use similar performance measures whose calculations may differ from the company’s calculations. Additionally, this financial measure does not include certain significant items such as interest income, interest expense, income taxes, depreciation and amortization, non-cash impairment charges, non-cash stock compensation expense, the gain (or loss) on extinguishment and modification of debt and net other income (expense). Adjusted EBITDA and Adjusted EBITDA Margin should not be considered a substitute for other measures of financial performance reported in accordance with GAAP.
Unlevered Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures, plus cash interest paid and less interest income all as disclosed in the Consolidated Statements of Cash Flows or the Consolidated Statements of Operations. Management believes that Unlevered Cash Flow is a relevant metric to provide to investors, as it is an indicator of the operational strength and performance of the company and, measured over time, provides management and investors with a sense of the underlying business’ growth pattern and ability to generate cash. Unlevered Cash Flow excludes cash used for acquisitions and debt service and the impact of exchange rate changes on cash and cash equivalents balances.
There are material limitations to using Unlevered Cash Flow to measure the company’s cash performance as it excludes certain material items such as payments on and repurchases of long-term debt, interest income, cash interest expense and cash used to fund acquisitions. Comparisons of Level 3’s Unlevered Cash Flow to that of some of its competitors may be of limited usefulness since Level 3 does not currently pay a significant amount of income taxes due to net operating losses, and therefore, generates higher cash flow than a comparable business that does pay income taxes. Additionally, this financial measure is subject to variability quarter over quarter as a result of the timing of payments related to accounts receivable and accounts payable and capital expenditures. Unlevered Cash Flow should not be used as a substitute for net change in cash and cash equivalents in the Consolidated Statements of Cash Flows.
Free Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures as disclosed in the Consolidated Statements of Cash Flows. Management believes that Free Cash Flow is a relevant metric to provide to investors, as it is an indicator of the company’s ability to generate cash to service its debt. Free Cash Flow excludes cash used for acquisitions, principal repayments and the impact of exchange rate changes on cash and cash equivalents balances.
There are material limitations to using Free Cash Flow to measure the company’s performance as it excludes certain material items such as principal payments on and repurchases of long-term debt and cash used to fund acquisitions. Comparisons of Level 3’s Free Cash Flow to that of some of its competitors may be of limited usefulness since Level 3 does not currently pay a significant amount of income taxes due to net operating losses, and therefore, generates higher cash flow than a comparable business that does pay income taxes. Additionally, this financial measure is subject to variability quarter over quarter as a result of the timing of payments related to interest expense, accounts receivable and accounts payable and capital expenditures. Free Cash Flow should not be used as a substitute for net change in cash and cash equivalents on the Consolidated Statements of Cash Flows.
Unlevered Cash Flow and Free Cash Flow
|
($ in millions) |
|
2Q15 |
|
2Q15 |
|
2Q15 |
|
2Q16 |
| ||||
|
Net Cash Provided by Operating Activities |
|
$ |
419 |
|
$ |
15 |
|
$ |
404 |
|
$ |
631 |
|
|
Capital Expenditures |
|
(317 |
) |
(3 |
) |
(314 |
) |
(367 |
) | ||||
|
Free Cash Flow |
|
$ |
102 |
|
$ |
12 |
|
$ |
90 |
|
$ |
264 |
|
|
Cash Interest Paid |
|
219 |
|
— |
|
219 |
|
133 |
| ||||
|
Interest Income |
|
— |
|
— |
|
— |
|
(1 |
) | ||||
|
Unlevered Cash Flow |
|
$ |
321 |
|
$ |
12 |
|
$ |
309 |
|
$ |
396 |
|
(1)Represents the consolidated results modified to exclude the Company’s Venezuelan subsidiary’s operations that was deconsolidated as of September 30, 2015.
Debt is defined as total gross debt, including capital leases from the Footnotes to the Consolidated Financial Statements.
Net Debt to Last Twelve Months (LTM) Adjusted EBITDA Ratio is defined as Debt, reduced by cash and cash equivalents and divided by LTM Adjusted EBITDA.
Level 3 Communications, Inc. and Consolidated Subsidiaries
LTM Adjusted EBITDA
|
($ in millions) |
|
3Q15 |
|
4Q15 |
|
1Q16 |
|
2Q16 |
|
Total: |
| |||||
|
Total Revenue |
|
$ |
2,062 |
|
$ |
2,053 |
|
$ |
2,051 |
|
$ |
2,056 |
|
$ |
8,222 |
|
|
Network Access Costs |
|
(706 |
) |
(708 |
) |
(694 |
) |
(676 |
) |
(2,784 |
) | |||||
|
Network Related Expenses |
|
(369 |
) |
(344 |
) |
(338 |
) |
(339 |
) |
(1,390 |
) | |||||
|
Selling, General and Administrative Expenses |
|
(364 |
) |
(369 |
) |
(356 |
) |
(357 |
) |
(1,446 |
) | |||||
|
Add back: Non-Cash Compensation Expenses |
|
34 |
|
49 |
|
47 |
|
31 |
|
161 |
| |||||
|
Adjusted EBITDA |
|
$ |
657 |
|
$ |
681 |
|
$ |
710 |
|
$ |
715 |
|
$ |
2,763 |
|
Level 3 Communications, Inc. and Consolidated Subsidiaries
Net Debt to LTM Adjusted EBITDA Ratio as of June 30, 2016
|
($ in millions) |
|
|
| |
|
Debt |
|
$ |
11,013 |
|
|
Cash and Cash Equivalents |
|
(1,291 |
) | |
|
Net Debt |
|
$ |
9,722 |
|
|
LTM Adjusted EBITDA |
|
$ |
2,763 |
|
|
Net Debt to LTM Adjusted EBITDA Ratio |
|
3.5 |
| |
Outlook
In order to provide our outlook with respect to non-GAAP metrics, we are required to indicate a range for GAAP measures that are components of the reconciliation of the non-GAAP metric. The provision of these ranges is in no way meant to indicate that the company is explicitly or implicitly providing an outlook on those GAAP components of the reconciliation. In order to reconcile the non-GAAP financial metric to GAAP, the company has to use ranges for the GAAP components that arithmetically add up to the non-GAAP financial metric. While the company feels reasonably comfortable about the outlook for its non-GAAP financial metrics, it fully expects that the ranges used for the GAAP components will vary from actual results. We will consider our outlook of non-GAAP financial metrics to be accurate if the specific non-GAAP metric is met or exceeded, even if the GAAP components of the reconciliation are different from those provided in an earlier reconciliation.
Level 3 Communications, Inc. and Consolidated Subsidiaries
Outlook
Adjusted EBITDA Outlook
Twelve Months Ended December 31, 2016
|
|
|
Range |
| ||||
|
($ in millions) |
|
Low |
|
High |
| ||
|
Net Income |
|
570 |
|
600 |
| ||
|
Income Tax Expense |
|
244 |
|
270 |
| ||
|
Total Other Expense |
|
606 |
|
665 |
| ||
|
Depreciation and Amortization Expense |
|
1,245 |
|
1,215 |
| ||
|
Non-Cash Compensation Expense |
|
175 |
|
165 |
| ||
|
Adjusted EBITDA |
|
$ |
2,840 |
|
$ |
2,915 |
|
Free Cash Flow Outlook
Twelve Months Ended December 31, 2016
|
|
|
Range |
| ||||
|
($ in millions) |
|
Low |
|
High |
| ||
|
Net Cash Provided by Operating Activities |
|
$ |
2,275 |
|
$ |
2,400 |
|
|
Capital Expenditures |
|
(1,275 |
) |
(1,300 |
) | ||
|
Free Cash Flow |
|
$ |
1,000 |
|
$ |
1,100 |
|
LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited)
|
|
|
Three Months Ended |
| |||||||
|
(dollars in millions, except per share data) |
|
June 30, 2016 |
|
March 31, 2016 |
|
June 30, 2015 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenue |
|
$ |
2,056 |
|
$ |
2,051 |
|
$ |
2,061 |
|
|
|
|
|
|
|
|
|
| |||
|
Costs and Expenses |
|
|
|
|
|
|
| |||
|
Network access costs |
|
676 |
|
694 |
|
696 |
| |||
|
Network related expenses |
|
339 |
|
338 |
|
363 |
| |||
|
Depreciation and amortization |
|
310 |
|
301 |
|
288 |
| |||
|
Selling, general and administrative expenses |
|
357 |
|
356 |
|
364 |
| |||
|
Total Costs and Expenses |
|
1,682 |
|
1,689 |
|
1,711 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Operating Income |
|
374 |
|
362 |
|
350 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Other Income (Expense): |
|
|
|
|
|
|
| |||
|
Interest income |
|
1 |
|
1 |
|
— |
| |||
|
Interest expense |
|
(140 |
) |
(135 |
) |
(165 |
) | |||
|
Loss on modification and extinguishment of debt |
|
(40 |
) |
— |
|
(163 |
) | |||
|
Other, net |
|
(5 |
) |
(10 |
) |
(17 |
) | |||
|
Total Other Expense |
|
(184 |
) |
(144 |
) |
(345 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Income Before Income Taxes |
|
190 |
|
218 |
|
5 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Income Tax Expense |
|
(41 |
) |
(94 |
) |
(18 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Net Income (Loss) |
|
$ |
149 |
|
$ |
124 |
|
$ |
(13 |
) |
|
|
|
|
|
|
|
|
| |||
|
Basic Earnings (Loss) per Common Share: |
|
|
|
|
|
|
| |||
|
Net Income (Loss) per Share |
|
$ |
0.42 |
|
$ |
0.35 |
|
$ |
(0.04 |
) |
|
Weighted-Average Shares Outstanding (in thousands) |
|
357,924 |
|
356,785 |
|
354,471 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Diluted Earnings (Loss) per Common Share: |
|
|
|
|
|
|
| |||
|
Net Income (Loss) per Share |
|
$ |
0.41 |
|
$ |
0.34 |
|
$ |
(0.04 |
) |
|
Weighted-Average Shares Outstanding (in thousands) |
|
360,867 |
|
360,339 |
|
354,471 |
| |||
LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(unaudited)
|
|
|
June 30, |
|
March 31, |
|
June 30, |
| |||
|
(dollars in millions) |
|
2016 |
|
2016 |
|
2015 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Assets |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| |||
|
Current Assets: |
|
|
|
|
|
|
| |||
|
Cash and cash equivalents |
|
$ |
1,291 |
|
$ |
1,004 |
|
$ |
549 |
|
|
Restricted cash and securities |
|
8 |
|
837 |
|
8 |
| |||
|
Receivables, less allowances for doubtful accounts |
|
839 |
|
807 |
|
756 |
| |||
|
Other |
|
140 |
|
141 |
|
159 |
| |||
|
Total Current Assets |
|
2,278 |
|
2,789 |
|
1,472 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Property, Plant and Equipment, net |
|
10,073 |
|
9,974 |
|
9,900 |
| |||
|
Restricted Cash and Securities |
|
31 |
|
41 |
|
43 |
| |||
|
Goodwill |
|
7,739 |
|
7,746 |
|
7,747 |
| |||
|
Other Intangibles, net |
|
1,020 |
|
1,074 |
|
1,240 |
| |||
|
Deferred Tax Assets |
|
3,343 |
|
3,365 |
|
292 |
| |||
|
Other Assets |
|
50 |
|
50 |
|
58 |
| |||
|
Total Assets |
|
$ |
24,534 |
|
$ |
25,039 |
|
$ |
20,752 |
|
|
|
|
|
|
|
|
|
| |||
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| |||
|
Current Liabilities: |
|
|
|
|
|
|
| |||
|
Accounts payable |
|
$ |
762 |
|
$ |
680 |
|
$ |
637 |
|
|
Current portion of long-term debt |
|
7 |
|
781 |
|
17 |
| |||
|
Accrued payroll and employee benefits |
|
160 |
|
146 |
|
202 |
| |||
|
Accrued interest |
|
131 |
|
131 |
|
125 |
| |||
|
Current portion of deferred revenue |
|
268 |
|
283 |
|
280 |
| |||
|
Other |
|
171 |
|
166 |
|
177 |
| |||
|
Total Current Liabilities |
|
1,499 |
|
2,187 |
|
1,438 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Long-Term Debt, less current portion |
|
10,871 |
|
10,870 |
|
10,869 |
| |||
|
Deferred Revenue, less current portion |
|
1,027 |
|
1,012 |
|
892 |
| |||
|
Other Liabilities |
|
637 |
|
628 |
|
736 |
| |||
|
Total Liabilities |
|
14,034 |
|
14,697 |
|
13,935 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Stockholders’ Equity |
|
10,500 |
|
10,342 |
|
6,817 |
| |||
|
Total Liabilities and Stockholders’ Equity |
|
$ |
24,534 |
|
$ |
25,039 |
|
$ |
20,752 |
|
LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited)
|
|
|
Three Months Ended |
| |||||||
|
|
|
June 30, |
|
March 31, |
|
June 30, |
| |||
|
(dollars in millions) |
|
2016 |
|
2016 |
|
2015 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
| |||
|
Net income (loss) |
|
$ |
149 |
|
$ |
124 |
|
$ |
(13 |
) |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
| |||
|
Depreciation and amortization |
|
310 |
|
301 |
|
288 |
| |||
|
Non-cash compensation expense attributable to stock awards |
|
31 |
|
47 |
|
27 |
| |||
|
Loss on modification and extinguishment of debt |
|
40 |
|
— |
|
163 |
| |||
|
Accretion of debt discount and amortization of debt issuance costs |
|
5 |
|
5 |
|
6 |
| |||
|
Accrued interest on long-term debt, net |
|
— |
|
23 |
|
(62 |
) | |||
|
Deferred income taxes |
|
26 |
|
85 |
|
— |
| |||
|
(Gain) loss on sale of property, plant and equipment and other assets |
|
(1 |
) |
— |
|
2 |
| |||
|
Other, net |
|
6 |
|
(9 |
) |
9 |
| |||
|
Changes in working capital items: |
|
|
|
|
|
|
| |||
|
Receivables |
|
(25 |
) |
(44 |
) |
(9 |
) | |||
|
Other current assets |
|
(5 |
) |
(35 |
) |
(17 |
) | |||
|
Payables |
|
84 |
|
48 |
|
2 |
| |||
|
Deferred revenue |
|
(4 |
) |
46 |
|
(12 |
) | |||
|
Other current liabilities |
|
15 |
|
(81 |
) |
35 |
| |||
|
Net Cash Provided by Operating Activities |
|
631 |
|
510 |
|
419 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
| |||
|
Capital expenditures |
|
(367 |
) |
(297 |
) |
(317 |
) | |||
|
Change in restricted cash and securities, net |
|
839 |
|
(828 |
) |
(25 |
) | |||
|
Proceeds from sale of property, plant and equipment and other assets |
|
1 |
|
— |
|
1 |
| |||
|
Net Cash Provided by (Used in) Investing Activities |
|
473 |
|
(1,125 |
) |
(341 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
| |||
|
Long-term debt borrowings, net of issuance costs |
|
(1 |
) |
765 |
|
3,456 |
| |||
|
Payments on and repurchases of long-term debt and capital leases |
|
(815 |
) |
(1 |
) |
(4,096 |
) | |||
|
Net Cash Provided by (Used in) Financing Activities |
|
(816 |
) |
764 |
|
(640 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Effect of Exchange Rates on Cash and Cash Equivalents |
|
(1 |
) |
1 |
|
(3 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Net Change in Cash and Cash Equivalents |
|
287 |
|
150 |
|
(565 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Cash and Cash Equivalents at Beginning of Period |
|
1,004 |
|
854 |
|
1,114 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Cash and Cash Equivalents at End of Period |
|
$ |
1,291 |
|
$ |
1,004 |
|
$ |
549 |
|
|
|
|
|
|
|
|
|
| |||
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
| |||
|
Cash interest paid |
|
$ |
133 |
|
$ |
112 |
|
$ |
219 |
|