Welcome!

iPhone Authors: Scott Hirsch, Carmen Gonzalez, JP Morgenthal, David H Deans, Lori MacVittie

News Feed Item

Frontier Communications Reports 2012 Third Quarter Results

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Working Capital

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

Fourth Quarter Debt Offering and Repurchases

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

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

Guidance

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

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

Non-GAAP Measures

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

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

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

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

Conference Call and Webcast

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

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

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

About Frontier Communications

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

Forward-Looking Statements

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

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

ASSETS

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

LIABILITIES AND EQUITY

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

Schedule A

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

Net Income to Free Cash Flow;

Net Cash Provided by Operating Activities

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

Operating Cash Flow and

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

Operating Cash Flow Margin

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

Operating Cash Flow and

As Integration Pension/OPEB Severance As

Operating Cash Flow Margin

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

Operating Cash Flow and

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

Operating Cash Flow Margin

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

Net income attributable to common

Earnings Earnings Earnings

shareholders of Frontier

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

Net income attributable to common

Earnings Earnings

shareholders of Frontier

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

More Stories By Business Wire

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

@ThingsExpo Stories
Explosive growth in connected devices. Enormous amounts of data for collection and analysis. Critical use of data for split-second decision making and actionable information. All three are factors in making the Internet of Things a reality. Yet, any one factor would have an IT organization pondering its infrastructure strategy. How should your organization enhance its IT framework to enable an Internet of Things implementation? In his session at Internet of @ThingsExpo, James Kirkland, Chief Architect for the Internet of Things and Intelligent Systems at Red Hat, will describe how to revoluti...
The Internet of Things will greatly expand the opportunities for data collection and new business models driven off of that data. In her session at Internet of @ThingsExpo, Esmeralda Swartz, CMO of MetraTech, will discuss how for this to be effective you not only need to have infrastructure and operational models capable of utilizing this new phenomenon, but increasingly service providers will need to convince a skeptical public to participate. Get ready to show them the money! Speaker Bio: Esmeralda Swartz, CMO of MetraTech, has spent 16 years as a marketing, product management, and busin...
Samsung VP Jacopo Lenzi, who headed the company's recent SmartThings acquisition under the auspices of Samsung's Open Innovaction Center (OIC), answered a few questions we had about the deal. This interview was in conjunction with our interview with SmartThings CEO Alex Hawkinson. IoT Journal: SmartThings was developed in an open, standards-agnostic platform, and will now be part of Samsung's Open Innovation Center. Can you elaborate on your commitment to keep the platform open? Jacopo Lenzi: Samsung recognizes that true, accelerated innovation cannot be driven from one source, but requires a...
SYS-CON Events announced today that Red Hat, the world's leading provider of open source solutions, will exhibit at Internet of @ThingsExpo, which will take place on November 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. Red Hat is the world's leading provider of open source software solutions, using a community-powered approach to reliable and high-performing cloud, Linux, middleware, storage and virtualization technologies. Red Hat also offers award-winning support, training, and consulting services. As the connective hub in a global network of enterprises, partners, a...
P2P RTC will impact the landscape of communications, shifting from traditional telephony style communications models to OTT (Over-The-Top) cloud assisted & PaaS (Platform as a Service) communication services. The P2P shift will impact many areas of our lives, from mobile communication, human interactive web services, RTC and telephony infrastructure, user federation, security and privacy implications, business costs, and scalability. In his session at Internet of @ThingsExpo, Robin Raymond, Chief Architect at Hookflash Inc., will walk through the shifting landscape of traditional telephone a...
BSQUARE is a global leader of embedded software solutions. We enable smart connected systems at the device level and beyond that millions use every day and provide actionable data solutions for the growing Internet of Things (IoT) market. We empower our world-class customers with our products, services and solutions to achieve innovation and success. For more information, visit www.bsquare.com.
SYS-CON Events announced today that Matrix.org has been named “Silver Sponsor” of Internet of @ThingsExpo, which will take place on November 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. Matrix is an ambitious new open standard for open, distributed, real-time communication over IP. It defines a new approach for interoperable Instant Messaging and VoIP based on pragmatic HTTP APIs and WebRTC, and provides open source reference implementations to showcase and bootstrap the new standard. Our focus is on simplicity, security, and supporting the fullest feature set.
How do APIs and IoT relate? The answer is not as simple as merely adding an API on top of a dumb device, but rather about understanding the architectural patterns for implementing an IoT fabric. There are typically two or three trends: Exposing the device to a management framework Exposing that management framework to a business centric logic • Exposing that business layer and data to end users. This last trend is the IoT stack, which involves a new shift in the separation of what stuff happens, where data lives and where the interface lies. For instance, it’s a mix of architectural style...
SYS-CON Events announced today that SOA Software, an API management leader, will exhibit at SYS-CON's 15th International Cloud Expo®, which will take place on November 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. SOA Software is a leading provider of API Management and SOA Governance products that equip business to deliver APIs and SOA together to drive their company to meet its business strategy quickly and effectively. SOA Software’s technology helps businesses to accelerate their digital channels with APIs, drive partner adoption, monetize their assets, and achieve a...
From a software development perspective IoT is about programming "things," about connecting them with each other or integrating them with existing applications. In his session at @ThingsExpo, Yakov Fain, co-founder of Farata Systems and SuranceBay, will show you how small IoT-enabled devices from multiple manufacturers can be integrated into the workflow of an enterprise application. This is a practical demo of building a framework and components in HTML/Java/Mobile technologies to serve as a platform that can integrate new devices as they become available on the market.
SYS-CON Events announced today that Utimaco will exhibit at SYS-CON's 15th International Cloud Expo®, which will take place on November 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. Utimaco is a leading manufacturer of hardware based security solutions that provide the root of trust to keep cryptographic keys safe, secure critical digital infrastructures and protect high value data assets. Only Utimaco delivers a general-purpose hardware security module (HSM) as a customizable platform to easily integrate into existing software solutions, embed business logic and build s...
Connected devices are changing the way we go about our everyday life, from wearables to driverless cars, to smart grids and entire industries revolutionizing business opportunities through smart objects, capable of two-way communication. But what happens when objects are given an IP-address, and we rely on that connection, sometimes with our lives? How do we secure those vast data infrastructures and safe-keep the privacy of sensitive information? This session will outline how each and every connected device can uphold a core root of trust via a unique cryptographic signature – a “bir...
Internet of @ThingsExpo Silicon Valley announced on Thursday its first 12 all-star speakers and sessions for its upcoming event, which will take place November 4-6, 2014, at the Santa Clara Convention Center in California. @ThingsExpo, the first and largest IoT event in the world, debuted at the Javits Center in New York City in June 10-12, 2014 with over 6,000 delegates attending the conference. Among the first 12 announced world class speakers, IBM will present two highly popular IoT sessions, which will take place November 4-6, 2014 at the Santa Clara Convention Center in Santa Clara, Calif...
Almost everyone sees the potential of Internet of Things but how can businesses truly unlock that potential. The key will be in the ability to discover business insight in the midst of an ocean of Big Data generated from billions of embedded devices via Systems of Discover. Businesses will also need to ensure that they can sustain that insight by leveraging the cloud for global reach, scale and elasticity.
WebRTC defines no default signaling protocol, causing fragmentation between WebRTC silos. SIP and XMPP provide possibilities, but come with considerable complexity and are not designed for use in a web environment. In his session at Internet of @ThingsExpo, Matthew Hodgson, technical co-founder of the Matrix.org, will discuss how Matrix is a new non-profit Open Source Project that defines both a new HTTP-based standard for VoIP & IM signaling and provides reference implementations.

SUNNYVALE, Calif., Oct. 20, 2014 /PRNewswire/ -- Spansion Inc. (NYSE: CODE), a global leader in embedded systems, today added 96 new products to the Spansion® FM4 Family of flexible microcontrollers (MCUs). Based on the ARM® Cortex®-M4F core, the new MCUs boast a 200 MHz operating frequency and support a diverse set of on-chip peripherals for enhanced human machine interfaces (HMIs) and machine-to-machine (M2M) communications. The rich set of periphera...

SYS-CON Events announced today that Aria Systems, the recurring revenue expert, has been named "Bronze Sponsor" of SYS-CON's 15th International Cloud Expo®, which will take place on November 4-6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. Aria Systems helps leading businesses connect their customers with the products and services they love. Industry leaders like Pitney Bowes, Experian, AAA NCNU, VMware, HootSuite and many others choose Aria to power their recurring revenue business and deliver exceptional experiences to their customers.
The Internet of Things (IoT) is going to require a new way of thinking and of developing software for speed, security and innovation. This requires IT leaders to balance business as usual while anticipating for the next market and technology trends. Cloud provides the right IT asset portfolio to help today’s IT leaders manage the old and prepare for the new. Today the cloud conversation is evolving from private and public to hybrid. This session will provide use cases and insights to reinforce the value of the network in helping organizations to maximize their company’s cloud experience.
The Internet of Things (IoT) is making everything it touches smarter – smart devices, smart cars and smart cities. And lucky us, we’re just beginning to reap the benefits as we work toward a networked society. However, this technology-driven innovation is impacting more than just individuals. The IoT has an environmental impact as well, which brings us to the theme of this month’s #IoTuesday Twitter chat. The ability to remove inefficiencies through connected objects is driving change throughout every sector, including waste management. BigBelly Solar, located just outside of Boston, is trans...
SYS-CON Events announced today that Matrix.org has been named “Silver Sponsor” of Internet of @ThingsExpo, which will take place on November 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA. Matrix is an ambitious new open standard for open, distributed, real-time communication over IP. It defines a new approach for interoperable Instant Messaging and VoIP based on pragmatic HTTP APIs and WebRTC, and provides open source reference implementations to showcase and bootstrap the new standard. Our focus is on simplicity, security, and supporting the fullest feature set.