Attached files

file filename
8-K - FORM 8-K - Lumos Networks Corp.d306577d8k.htm

Exhibit 99.1

 

Contact:

   Wesley B. Wampler
   Director, Investor Relations
   Phone: 540-949-3447
   Email: wamplerwes@lumosnet.com

Lumos Networks Corp. Reports Operating Results for the Fourth Quarter and Year 2011

Company Completes Separation from NTELOS Holdings Corp.

Fourth Quarter 2011 Competitive Data Revenues Up 17% over Fourth Quarter 2010

Cash Dividend of $0.14 per Share Declared

WAYNESBORO, VA – February 27, 2012 – Lumos Networks Corp. (“Lumos Networks” or “the Company”) (Nasdaq: LMOS), a fiber-based service provider of voice, data and IP-based telecommunication services in the Mid-Atlantic region, today announced operating results for its fourth quarter and year 2011. Lumos Networks was separated from NTELOS Holdings Corp. through a spin-off effective after the close of business on October 31, 2011.

Total revenue for the fourth quarter 2011 was $51.1 million, compared to $41.0 million for fourth quarter 2010. For the year 2011, total revenue was $207.4 million, compared to $146.0 for 2010. Total adjusted EBITDA was $23.0 million for the fourth quarter 2011, compared to $21.1 million in fourth quarter 2010, and $96.9 million for the year 2011 compared to $77.1 million for 2010. These reported results reflect the operations of FiberNet, which was acquired December 1, 2010. Proforma revenue for the year 2010 was $213.1 million.

“The year 2011 marked several milestones for Lumos Networks,” said Michael B. Moneymaker, president. “We completed the separation from NTELOS and the integration of the FiberNet and Alleghany fiber acquisitions. During the year, we enabled Metro Ethernet or IP voice services in 30 new markets. We are positioned to increase data sales in 2012 as we now focus our resources on the data growth opportunities ahead of us.”

Highlights

 

 

In support of the company’s strategy to expand Enterprise Data sales in existing and newly-enabled markets, on-net buildings reached 1,051 during fourth quarter, driving a 16% increase in this revenue over fourth quarter 2010 (pro forma) and a 4% increase sequentially over third quarter 2011.

 

 

Fiber connections to wireless cell sites were increased 12% in fourth quarter, as the company pursues new wholesale opportunities presented by growing data capacity demand of carriers. Fiber connections to cell sites totaled 148 at year-end, with an additional 150 sites now contracted to be built in 2012. Wholesale data revenue for the quarter was up 24% (pro forma) over fourth quarter 2010, and up 10% over the previous quarter.

 

 

A 30% year over year increase of account executives selling flagship data products to businesses and wireless carriers is planned for 2012 to support the projected Competitive data revenue growth in the expanded seven-state market area served by the Company’s 5,800 route-mile fiber network.

 

 

The transition of revenue composition to data products continues. The Competitive segment, comprised of approximately two-thirds data revenue, accounted for 77% of consolidated revenue in fourth quarter 2011.

 

 

On February 23, 2012, the Board of Directors of Lumos Networks Corp. declared a quarterly cash dividend on its common stock in the amount of $0.14 per share to be paid on April 12, 2012 to stockholders of record on March 14, 2012.

“We continue to see strong growth in revenue from enterprise data and wholesale products, both year over year and sequentially,” said Moneymaker. “While we believe the timing has accelerated the majority of the impact into 2012, the level of decline of RLEC access revenue from carrier network grooming and access reform was expected over time and was anticipated by the capital structure we put in place upon the separation.” He


continued, “Our current and projected future growth in data revenues remains the catalyst for long-term revenue growth and it is expected this will drive annual year over year growth in total revenue in 2013.”

Business Outlook

The Company expects 2012 total revenue to be between $200 million and $205 million. Total revenue for first quarter 2012 is expected to be between $50 million and $51 million.

Adjusted EBITDA is expected to be between $85 million and $90 million for the year 2012 and to be between $21 million and $22 million for first quarter 2012.

Capital expenditures are expected to be between $52 million and $60 million for the year 2012.

Please see the schedule accompanying this release for additional financial guidance, including projected 2012 cash flows and non-GAAP reconciliations.

Statements made are based on management’s current expectations. These statements are forward-looking and actual results may differ materially. Please see “Special Note from the Company Regarding Forward-Looking Statements.”

RLEC Asset Impairment

A required asset impairment test measurement date of October 31, 2011 was triggered upon the separation of Lumos Networks from NTELOS Holdings Corp. The Company concluded that its Rural Local Exchange Carrier (RLEC) indefinite-lived intangible assets, including goodwill, were impaired and a decrease in the carrying value of other RLEC assets was required. As such, the Company recorded a pre-tax non-cash intangible asset impairment charge of $65.4 million and reduced the carrying value of other assets by $20.9 million, for a total charge of $86.3 million ($65.7 million, net of tax) in fourth quarter 2011. The primary factor contributing to the impairment charge is the expectation of lower revenue in the future from other telecommunication carriers for originating and terminating interstate and intrastate long distance calls due to the FCC’s November 2011 Order comprehensively reforming its Universal Service Fund and intercarrier compensation systems, together with carrier network grooming efforts.

Conference Call

A conference call and simultaneous webcast, hosted by James A. Hyde, Lumos Networks CEO, Michael B. Moneymaker, president and Hal Covert, CFO, to review these financial and operational results and financial guidance will be held today at 10:00 A.M. (ET).

The webcast may be accessed via the Internet at http://ir.lumosnetworks.com/ and the live call (“Lumos Networks Fourth Quarter 2011 Earnings Conference Call”) may be accessed with the following numbers:

Domestic: 1-877-317-6789

International: 1-412-317-6789

Canada: 1-866-605-3852

The conference call will be archived and available for replay through March 13, 2012 and may be accessed with the following numbers:

Domestic: 1-877-344-7529

International: 1-412-317-0088

Replay pass codes: Conference ID: 10010603

The webcast will also be archived and the replay may be accessed at http://ir.lumosnetworks.com/.

About Lumos Networks

Lumos Networks is a fiber-based service provider in the Mid-Atlantic region serving carrier, business and residential customers over a dense fiber network offering data, voice and IP services. With headquarters in Waynesboro, VA, Lumos Networks serves Virginia, West Virginia and portions of Pennsylvania, Kentucky, Ohio, and Maryland over a 5,800 route-mile fiber network. Detailed information about Lumos Networks is available at www.lumosnetworks.com.

Non-GAAP Measures

Adjusted EBITDA is defined as net income attributable to Lumos Networks before interest, income taxes, depreciation and amortization, accretion of asset retirement obligations, net income attributable to noncontrolling


interests, other expenses/income, equity based compensation charges, acquisition related charges, and costs related to the separation of the company from NTELOS.

Adjusted EBITDA is a non-GAAP financial performance measure. It should not be considered in isolation or as an alternative to measures determined in accordance with GAAP. Please refer to the exhibits and materials posted on the Lumos Networks website for a reconciliation of these non-GAAP financial performance measures to the most comparable measures reported in accordance with GAAP and for a discussion of the presentation, comparability and use of such financial performance measures.

SPECIAL NOTE FROM THE COMPANY REGARDING FORWARD-LOOKING STATEMENTS

Any statements contained in this presentation that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. The words “anticipates,” “believes,” “expects,” “intends,” “plans,” “estimates,” “targets,” “projects,” “should,” “may,” “will” and similar words and expressions are intended to identify forward-looking statements. Such forward-looking statements reflect, among other things, our current expectations, plans and strategies, and anticipated financial results, all of which are subject to known and unknown risks, uncertainties and factors that may cause our actual results to differ materially from those expressed or implied by these forward-looking statements. Many of these risks are beyond our ability to control or predict. Because of these risks, uncertainties and assumptions, you should not place undue reliance on these forward-looking statements. Furthermore, forward-looking statements speak only as of the date they are made. We do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise. Important factors with respect to any such forward-looking statements, including certain risks and uncertainties that could cause actual results to differ from those contained in the forward-looking statements, include, but are not limited to: rapid development and intense competition in the telecommunications industry; our ability to achieve benefits from our separation from NTELOS Holdings Corp; our ability to successfully increase revenues and manage churn in the recently acquired FiberNet business; our ability to offset expected revenue declines in our RLEC business related to the recent regulatory developments and carriers grooming their networks; adverse economic conditions; operating and financial restrictions imposed by our senior credit facility; our cash and capital requirements; declining prices for our services; the potential to experience a high rate of customer turnover; federal and state regulatory fees, requirements and developments; our reliance on certain suppliers and vendors; and other unforeseen difficulties that may occur. These risks and uncertainties are not intended to represent a complete list of all risks and uncertainties inherent in our business, and should be read in conjunction with the more detailed cautionary statements and risk factors included in our SEC filings, including our Annual Reports filed on Forms 10-K.

Exhibits:

   

Condensed Consolidated Balance Sheets

   

Condensed Consolidated Statements of Operations

   

Summary of Operating Results

   

Reconciliation of Net Income (Loss) Attributable to Lumos Networks Corp. to Operating Income (Loss)

   

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

   

Customers and Network Statistics


Lumos Networks Corp.

 

Condensed Consolidated Balance Sheets

 

     December 31,
2011
     December 31,
2010
 
(in thousands)              

ASSETS

     

Current Assets

     

Cash

   $ 10,547       $ 489   

Restricted cash1

     7,554         8,062   

Accounts receivable, net

     23,555         20,785   

Other receivables

     2,390         1,238   

Prepaid expenses and other

     2,278         2,020   
  

 

 

    

 

 

 
     46,324         32,594   
  

 

 

    

 

 

 

Securities and investments

     128         71   

Property, plant and equipment, net

     299,958         273,856   

Other Assets

     

Goodwill

     100,297         134,579   

Franchise rights

     —           32,000   

Other intangibles, net

     45,696         65,904   

Deferred charges and other assets

     6,197         2,196   
  

 

 

    

 

 

 
     152,190         234,679   
  

 

 

    

 

 

 

Total Assets

   $ 498,600       $ 541,200   
  

 

 

    

 

 

 

LIABILITIES AND EQUITY

     

Current Liabilities

     

Current portion of long-term debt

   $ 2,679       $ 688   

Accounts payable

     12,432         12,599   

Dividends payable

     2,980         —     

Advance billings and customer deposits

     12,623         11,653   

Accrued compensation

     2,832         930   

Accrued operating taxes

     2,624         844   

Other accrued liabilities

     3,243         1,428   
  

 

 

    

 

 

 
     39,413         28,142   
  

 

 

    

 

 

 

Long-Term Liabilities

     

Long-term debt

     323,897         1,417   

Obligation to NTELOS Inc.

     —           178,616   

Retirement benefits

     35,655         —     

Deferred Income taxes

     41,296         61,217   

Other long-term liabilities

     5,028         5,122   

Income tax payable

     484         500   
  

 

 

    

 

 

 
     406,360         246,872   
  

 

 

    

 

 

 

Stockholders’ Equity

     52,827         266,186   
  

 

 

    

 

 

 

Total Liabilities and Equity

   $ 498,600       $ 541,200   
  

 

 

    

 

 

 

 

1 

During 2010, the Company received a Federal stimulus award providing 50% funding to bring broadband services and infrastructure to Alleghany County, Virginia. The Company was required to deposit 100% of its grant ($8.1 million) into pledged accounts in advance of any reimbursements, to be drawn down ratably following reimbursement approvals.


Lumos Networks Corp.

 

Condensed Consolidated Statements of Operations

 

     Three months ended:     Year ended:  

(in thousands, except per share amounts)

   December 31,
2011
    December 31,
2010
    December 31,
2011
    December 31,
2010
 

Operating Revenues

   $ 51,107      $ 41,013      $ 207,414      $ 145,964   

Operating Expenses1

        

Cost of sales and services (exclusive of items shown separately below)

     19,583        13,967        78,484        46,407   

Customer operations

     4,773        3,652        19,551        13,243   

Corporate operations2

     5,343        4,909        16,251        13,809   

Depreciation and amortization

     10,186        9,037        43,090        31,365   

Asset impairment charge3

     86,295        —          86,295        —     

Accretion of asset retirement obligations

     31        36        116        11   
  

 

 

   

 

 

   

 

 

   

 

 

 
     126,211        31,601        243,787        104,835   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     (75,104     9,412        (36,373     41,129   

Other Income (Expenses)

        

Interest expense

     (3,153     (1,931     (11,993     (5,752

Other income, net

     32        18        105        43   
  

 

 

   

 

 

   

 

 

   

 

 

 
     (78,225     7,499        (48,261     35,420   

Income Tax Expense (Benefit)

     (16,527     3,175        (4,383     14,477   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

     (61,698     4,324        (43,878     20,943   

Net Income (Loss) Attributable to Noncontrolling Interests

     35        (28     (52     (119
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Lumos Networks Corp.

   $ (61,663   $ 4,296      $ (43,930   $ 20,824   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted (Loss) per Common Share Attributable to Lumos Networks Corp. Stockholders:

        

Income (loss) per share - basic

   $ (2.96     N/A      $ (2.11     N/A   

Income (loss) per share - diluted

   $ (2.90     N/A      $ (2.07     N/A   

Weighted average shares outstanding - basic

     20,815          20,815     

Weighted average shares outstanding - diluted

     21,231          21,231     

Cash Dividends Declared per Share - Common Stock

   $ 0.14        $ 0.14     

Note: The operating results of FiberNet are included beginning on the acquisition date, December 1, 2010.

 

1 

Includes equity based compensation charges related to all of the Company’s share-based awards and the Company’s 401(k) matching contributions of $0.2 million and $0.4 million for the fourth quarters of 2011 and 2010, respectively; and $2.4 million and $1.5 million for the year ended December 31, 2011 and 2010, respectively.

2 

Includes charges of $1.4 million in connection with the separation from NTELOS Holdings Corp. for the post-separation months of November and December 2011. Also included are acquisition related charges related to the acquisition of FiberNet that closed on December 1, 2010.

3 

A required asset impairment test measurement date of October 31, 2011 was triggered upon the separation of Lumos Networks from NTELOS Holdings Corp. The Company concluded that the its Rural Local Exchange Carrier (RLEC) indefinite-lived intangible assets, including goodwill, were impaired and a decrease in the carrying value of other RLEC assets was required. As such, the Company recorded a pre-tax non-cash intangible asset impairment charge of $65.4 million and reduced the carrying value of all other assets by $20.9 million, for a total charge of $86.3 million ($65.7 million, net of tax) in fourth quarter 2011. The primary factor contributing to the impairment charge is the expectation of lower revenue in the future from other telecommunication carriers for originating and terminating interstate and intrastate long distance calls due to the FCC’s November 2011 Order comprehensively reforming its Universal Service Fund and intercarrier compensation systems, together with carrier network grooming efforts.


Lumos Networks Corp.

 

Summary of Operating Results

 

(in thousands)

   Three months ended:      Year ended:  
      December 31,
2010
     December 31,
2011
     December 31,
2010
     December 31,
2011
 

Operating Revenues

           

Competitive

   $ 27,071       $ 39,401       $ 88,471       $ 154,757   

Enterprise Data

     6,231         8,945         19,442         33,897   

SMB/Residential Data

     3,904         4,515         14,772         17,401   

Wholesale

     6,378         10,248         24,714         36,883   

Voice and Long Distance

     8,004         12,989         22,148         54,414   

Other

     2,554         2,704         7,395         12,162   

RLEC

   $ 13,942       $ 11,706       $ 57,493       $ 52,657   

Local

     2,844         3,056         11,780         11,625   

Access

     8,611         6,846         35,586         31,827   

Other

     2,487         1,804         10,127         9,205   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 41,013       $ 51,107       $ 145,964       $ 207,414   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating Expenses

           
(before depreciation & amortization, asset impairment charges, accretion of asset retirement obligations, equity based compensation, acquisition related charges and costs related to the separation of the Company from NTELOS, a non-GAAP measure of operating expenses)     

Competitive

   $ 15,678       $ 24,367       $ 51,155       $ 94,045   

RLEC

     4,257         3,736         17,755         16,429   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 19,935       $ 28,103       $ 68,910       $ 110,474   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA (a non-GAAP measure)

           

Competitive

   $ 11,393       $ 15,034       $ 37,316       $ 60,712   

RLEC

     9,685         7,970         39,738         36,228   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 21,078       $ 23,004       $ 77,054       $ 96,940   
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital Expenditures

           

Competitive

   $ 5,802       $ 7,332       $ 27,950       $ 45,720   

RLEC

     4,622         5,390         12,304         15,816   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 10,424       $ 12,722       $ 40,254       $ 61,536   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA less Capital Expenditures (a non-GAAP measure)

           

Competitive

   $ 5,591       $ 7,702       $ 9,366       $ 14,992   

RLEC

     5,063         2,580         27,434         20,412   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 10,654       $ 10,282       $ 36,800       $ 35,404   
  

 

 

    

 

 

    

 

 

    

 

 

 

Note: The operating results of FiberNet are included beginning on the acquisition date, December 1, 2010.


Lumos Networks Corp.

 

Reconciliation of Net Income (Loss) Attributable to Lumos Networks Corp. to Operating Income

 

(in thousands)

            
     Three months ended:     Year ended:  
     December 31, 2010     December 31, 2011     December 31, 2010     December 31, 2011  

Net income (loss) attributable to Lumos Networks Corp.

   $ 4,296      $ (61,663   $ 20,824      $ (43,930

Net income (loss) attributable to noncontrolling interests

     28        (35     119        52   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     4,324        (61,698     20,943        (43,878

Interest expense

     1,931        3,153        5,752        11,993   

Income tax expense (benefit)

     3,175        (16,527     14,477        (4,383

Other income

     (18     (32     (43     (105
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 9,412      $ (75,104   $ 41,129      $ (36,373
  

 

 

   

 

 

   

 

 

   

 

 

 

Competitive

     3,472        6,678        16,208        28,569   

RLEC

     5,940        (81,782     24,921        (64,942
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 9,412      $ (75,104   $ 41,129      $ (36,373
  

 

 

   

 

 

   

 

 

   

 

 

 


Lumos Networks Corp.

 

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

 

(dollars in thousands)

   2010     2011  
     Competitive     RLEC     Total     Competitive     RLEC     Total  

For The Three Months Ended December 31

            

Operating Income (Loss)

   $ 3,472      $ 5,940      $ 9,412      $ 6,678      $ (81,782   $ (75,104

Depreciation and amortization and accretion of asset retirement obligations

     5,520        3,553        9,073        7,196        3,021        10,217   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total:

     8,992        9,493        18,485        13,874        (78,761     (64,887
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Asset impairment charge1

     —          —          —          —          86,295        86,295   

Equity based compensation

     230        192        422        140        97        237   

Acquisition related charges2

     2,171        —          2,171        1        —          1   

Business separation charges3

     —          —          —          1,019        339        1,358   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 11,393      $ 9,685      $ 21,078      $ 15,034      $ 7,970      $ 23,004   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     42.1     69.5     51.4     38.2     68.1     45.0

For The Year Ended December 31

            

Operating Income (Loss)

   $ 16,208      $ 24,921      $ 41,129      $ 28,569      $ (64,942   $ (36,373

Depreciation and amortization and accretion of asset retirement obligations

     17,272        14,104        31,376        29,579        13,627        43,206   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total:

     33,480        39,025        72,505        58,148        (51,315     6,833   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Asset impairment charge1

     —          —          —          —          86,295        86,295   

Equity based compensation

     816        713        1,529        1,474        909        2,383   

Acquisition related charges2

     3,020        —          3,020        71        —          71   

Business separation charges3

     —          —          —          1,019        339        1,358   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 37,316      $ 39,738      $ 77,054      $ 60,712      $ 36,228      $ 96,940   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     42.2     69.1     52.8     39.2     68.8     46.7

 

1 

A required asset impairment test measurement date of October 31, 2011 was triggered upon the separation of Lumos Networks from NTELOS Holdings Corp. The Company concluded that the its Rural Local Exchange Carrier (RLEC) indefinite-lived intangible assets, including goodwill, were impaired and a decrease in the carrying value of other RLEC assets was required. As such, the Company recorded a pre-tax non-cash intangible asset impairment charge of $65.4 million and reduced the carrying value of all other assets by $20.9 million, for a total charge of $86.3 million ($65.7 million, net of tax) in fourth quarter 2011. The primary factor contributing to the impairment charge is the expectation of lower revenue in the future from other telecommunication carriers for originating and terminating interstate and intrastate long distance calls due to the FCC’s November 2011 Order comprehensively reforming its Universal Service Fund and intercarrier compensation systems, together with carrier network grooming efforts.

2 

Acquisition related charges related to the acquisition of FiberNet that closed on December 1, 2010.

3 

Charges in connection with the separation from NTELOS Holdings Corp.


Lumos Networks Corp.

 

Customers and Network Statistics

 

Three months ended:

   December 31, 2010      March 31, 2011      June 30, 2011      September 30, 2011      December 31, 2011  

Competitive voice connections1

     134,071         129,734         127,561         125,500         122,046   

RLEC Broadband Customers2

     14,706         14,643         14,542         14,947         14,916   

Total Broadband Connections2

     32,994         33,453         33,774         34,747         35,707   

Video Subscribers

     2,849         2,997         3,152         3,439         3,734   

RLEC Total Access Lines

     35,422         34,920         34,489         33,840         33,193   

On-Network Buildings3

     752         830         903         949         1,051   

Fiber-Fed Cell Sites3

     71         91         109         132         148   

Co-Locations

     143         144         146         147         149   

Long-Haul Fiber Miles

     4,941         5,767         5,788         5,801         5,801   

 

1 

Includes customer Primary Rate Interface (PRI) line equivalents at 23 lines per PRI. Excludes intercompany PRI lines.

2 

Includes customers or customer equivalents for DSL, dedicated Internet access, wireless portable broadband, broadband over fiber and metro Ethernet. All revenues from broadband products, including RLEC broadband, are recorded in the operating revenues of the Competitive segment.

3 

Includes statistics for legacy markets only, excluding FiberNet, through September 30, 2011.


Lumos Networks Corp.

 

Business Outlook1 (as of February 27, 2012)

 

(dollars in millions)    2012 Guidance1  
     First Quarter 2012      2012 Annual  

Operating Revenues

   $ 50         to       $ 51       $ 200         to       $ 205   

Adjusted EBITDA

   $ 21         to       $ 22       $ 85         to       $ 90   

Capital Expenditures

            $ 52         to       $ 60   

Reconciliation of Operating Income to Adjusted EBITDA

                 

Operating Income

   $ 11         to       $ 12       $ 44         to       $ 46   

Depreciation and amortization

        9            38         to         40   

Equity based compensation charges

        1            3         to         4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 21         to       $ 22       $ 85         to       $ 90   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Lumos Networks Corp.

 

Projected Cash Flows for the Year 20121

 

(dollars in millions)       

Adjusted EBITDA2

   $ 88   

Less: Capital expenditures2

     (56
  

 

 

 
     32   

Less:

  

Cash interest, net of interest income

     (14

Cash taxes

     (1
  

 

 

 

Cash flows, net, before dividends and debt payments

     17   

Less:

  

Cash dividends: $0.14 per share per quarter3

     (12

Scheduled 2012 debt payments

     (2

Plus:

  

Other, net4

     7   
  

 

 

 

Projected Cash Flows, net5

   $ 10   

 

1 

These estimates are based on management’s current expectations. These estimates are forward-looking and actual results may differ materially. Please see “Special Note from the Company Regarding Forward-Looking Statements" in the Lumos Networks Corp. fourth quarter 2011 earnings release dated February 27, 2012.

2 

Based on the mid-points of the above guidance ranges.

3 

Represents the most recent cash dividend paid, annualized. Dividend payments are reviewed quarterly by the board of directors and are subject to change.

4 

Primarily cash reimbursements received from Federal stimulus awards, which provide 50% funding to bring broadband services and infrastructure to Alleghany County, Virginia.

5 

Before discretionary payments to the credit facility Revolver loan and changes to working capital.