Attached files

file filename
8-K - FORM 8-K - Lumos Networks Corp.d313030d8k.htm

Exhibit 99.1

 

Contact:    Will Davis
   SVP of Marketing and Investor Relations
   Chief of Staff
   Phone: 917-519-6994
   Email: davisw@lumosnet.com

CORRECTING AND REPLACING Lumos Networks Corp. Reports Full Year 2016 Results

Please replace the release with the following corrected version to update the Cash Flows from Financing Activities for 2015 section of the Condensed Consolidated Statement of Cash Flows table.

The corrected release should read:

On a YoY Basis, Total Revenue up over 1%, Data Revenue up over 8%,

FTTC Revenue up nearly 29% and Enterprise Revenue up over 14%

Full Year 2016 Highlights:

 

    Year-over-year growth in consolidated revenues and Adjusted EBITDA

 

    $206.9 million total revenue, up over 1%

 

    $29.6 million in operating income, down nearly 19%, and net loss of $0.5 million, or $0.02 per diluted share

 

    $95.1 million in Adjusted EBITDA, up over 3%

 

    Total 2016 Data revenue of $123.6 million, up over 8% year-over-year

 

    Total combined Fiber to the Cell (“FTTC”) and Enterprise revenue of nearly $89 million, up nearly 20% year-over-year

 

    Combined FTTC/Enterprise constituted 72% of total Data revenue versus 65% in 2015, of which approximately 95% tied to Ethernet and other advanced fiber technologies

Fourth Quarter 2016 Highlights:

 

    Year-over-year growth in consolidated revenues and Adjusted EBITDA

 

    $51.9 million total revenue, up less than 1%

 

    $7.5 million in operating income, down approximately 25%, and net income of $0.1 million, or $0.00 per diluted share

 

    $23.9 million in Adjusted EBITDA, down over 2%

 

    Total 4Q16 Data revenue of over $31.6 million, up over 6% year-over-year

 

    Total combined FTTC and Enterprise revenue over $23.5 million, up nearly 19% year-over-year

 

    Combined FTTC/Enterprise constituted over 74% of total Data revenue versus 66% in the prior year, of which approximately 95% tied to Ethernet and other advanced fiber technologies

 

    Fiber Infrastructure Growth

 

    Reached 1,304 unique FTTC sites, up nearly 19% year-over-year; and 1,659 total FTTC connections, up over 15% year-over-year

 

    Added 47 lit Enterprise buildings in 4Q16 to reach 2,031, up over 17% year-over-year

 

    In 2016, added 1,505 fiber route miles with an average strand count of 71

 

    Average fiber strand count of 49 across Lumos footprint, up nearly 9% year over year

WAYNESBORO, VA – March 7, 2017 – Lumos Networks Corp. (“Lumos Networks”, “Lumos” or the “Company”) (Nasdaq: LMOS), a leading fiber-based service provider in the Mid-Atlantic region, today announced its results for the fourth quarter and full year 2016.

Total revenue for the full year 2016 was $206.9 million, up over 1% from the prior year. The Company generated operating income of $29.6 million in 2016, down nearly 19% compared to 2015. Net loss attributable to Lumos Networks Corp. in 2016 was $0.5 million, or $0.02 per diluted share, compared to net income of $10 million, or $0.43 per diluted share, in 2015. Total Adjusted EBITDA was $95.1 million in 2016, up over 3% from the prior year period.


Total revenue for the fourth quarter of 2016 was $51.9 million, up slightly from the prior year period. The Company generated operating income of $7.5 million for the three months ended December 31 2016, down approximately 25% year-over-year. Net income attributable to Lumos Networks Corp. was $0.1 million, or $0.00 per diluted share, for the fourth quarter of 2016, down from net income of $2.7 million in the prior year period. Total Adjusted EBITDA for the fourth quarter was $23.9 million, down over 2% from the prior year period.

In 2016, Lumos Networks overall revenue grew over 1%, data revenue growth exceeded 8% and Adjusted EBITDA exceeded $95 million, up over 3% compared to 2015. Combined FTTC and Enterprise businesses, which are approximately 95% tied to Ethernet and other advanced fiber products, grew nearly 20% in 2016.

On February 20, 2017, the Company announced that it had entered into a definitive agreement to be acquired by EQT Infrastructure for $18 in an all-cash transaction, resulting in an enterprise value of approximately $950 million. The agreement was approved by all members of the board of directors voting on the transaction. Completion of the transaction is subject to shareholder approval, regulatory approval and other customary closing conditions. The acquisition is expected to be completed during the third quarter of 2017.

About Lumos Networks

Lumos Networks is a leading fiber-based service provider in the Mid-Atlantic region serving Carrier, Enterprise and Data Center customers, offering end-to-end connectivity in 25 markets in Virginia, West Virginia, North Carolina, Pennsylvania, Maryland, Ohio and Kentucky. With a fiber network of 10,112 fiber route miles and 491,276 total fiber strand miles, Lumos Networks connects 1,304 unique Fiber to the Cell sites, 1,659 total FTTC connections, 36 data centers, including 7 company owned co-location facilities, 2,031 on-net buildings and nearly 3,400 total on-net locations. In 2016, Lumos Networks generated over $123 million in Data revenue over our fiber network. Detailed information about Lumos Networks is available at www.lumosnetworks.com.

Non-GAAP Measures

Contribution Margin is net income or loss attributable to Lumos Networks Corp. before interest, income taxes, depreciation and amortization, accretion of asset retirement obligations, net income attributable to noncontrolling interests, other (income) expenses, net, employee separation charges, restructuring charges, gain or loss on interest rate swap derivatives, corporate general and administrative expenses, including equity-based compensation, acquisition and separation related charges and amortization of actuarial gains or losses, and indirect operating expenses. Contribution Margin ratio is calculated as the ratio of Contribution Margin, as defined, to operating revenues.

Adjusted EBITDA is net income or loss attributable to Lumos Networks Corp. before interest, income taxes, depreciation and amortization and accretion of asset retirement obligations, net income attributable to noncontrolling interests, other (income) expenses, net, equity-based compensation, amortization of actuarial losses, employee separation charges, restructuring charges, acquisition and separation related charges and gain (loss) on interest rate swap derivatives. Adjusted EBITDA margin is calculated as the ratio of Adjusted EBITDA, as defined, to operating revenues.

Contribution Margin, Contribution Margin Ratio, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial performance measures. They should not be considered in isolation or as an alternative to measures determined in accordance with GAAP. Please refer to the schedules herein and our SEC filings 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: the successful closing of the announced transaction with EQT Infrastructure, including obtaining the requisite regulatory, governmental and shareholder approvals and satisfying other closing conditions; the risk that required governmental and regulatory approvals may delay the transaction or result in the imposition of conditions that could cause the parties to abandon the transaction or materially impact the financial benefits of the transaction; the timing to consummate the proposed transaction; any disruption from the proposed transaction making it more difficult to maintain relationships with customers, employees or suppliers; the diversion of management time on transaction-related issues; the transaction may involve unexpected costs, liabilities or delays; the outcome of any legal proceedings related to the transaction, the failure by EQT Infrastructure to obtain the necessary financing arrangement set forth in commitment letters received in connection with the merger; the impact of our previous acquisitions of Clarity Communications and DC 74 on our operations; rapid development and intense competition with resulting pricing pressure in the telecommunications and high speed data transport industry; our ability to grow our data business on an organic or inorganic basis in order to offset expected revenue declines in legacy voice and access products; our ability to obtain new carrier contracts or expand services under existing carrier contracts at competitive pricing levels to offset churn and achieve revenue growth from our carrier businesses; our ability to separate our legacy business on a timely basis; our ability to effectively allocate capital and timely implement network expansion plans necessary to accommodate organic growth initiatives; our ability to complete customer installations in a timely manner; adverse economic conditions; operating and financial restrictions imposed by our senior credit facility and our unsecured debt obligations; our cash and capital requirements; our ability to maintain and enhance our network; 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 Report filed on Form 10-K.


Exhibits:

 

    Condensed Consolidated Balance Sheets

 

    Condensed Consolidated Statements of Operations

 

    Condensed Consolidated Statements of Cash Flows

 

    Summary of Operating Results, Customer and Network Statistics

 

    Reconciliation of Non-GAAP Financial Measures to GAAP Results


Lumos Networks Corp.

Condensed Consolidated Balance Sheets

 

     December 31, 2016            December 31, 2015  
(In thousands)                    

ASSETS

       

Current Assets

       

Cash and cash equivalents

   $ 33,575        $ 13,267  

Marketable securities

     38,081          88,811  

Accounts receivable, net

     22,609          20,796  

Other receivables

     753          852  

Income tax receivable

     459          568  

Prepaid expenses and other

     5,028          7,215  
  

 

 

      

 

 

 

Total Current Assets

     100,505          131,509  
  

 

 

      

 

 

 

Securities and investments

     1,479          1,180  

Property, plant and equipment, net

     536,288          498,944  

Other Assets

       

Goodwill

     100,297          100,297  

Other intangibles, net

     8,503          11,078  

Deferred charges and other assets

     6,300          2,364  
  

 

 

      

 

 

 

Total Other Assets

     115,100          113,739  
  

 

 

      

 

 

 

Total Assets

   $ 753,372        $ 745,372  
  

 

 

      

 

 

 

LIABILITIES AND EQUITY

       

Current Liabilities

       

Current portion of long-term debt

   $ 13,530        $ 10,400  

Accounts payable

     8,607          14,182  

Advance billings and customer deposits

     14,140          13,849  

Accrued compensation

     1,491          1,191  

Accrued operating taxes

     4,518          3,907  

Other accrued liabilities

     5,000          4,974  
  

 

 

      

 

 

 

Total Current Liabilities

     47,286          48,503  
  

 

 

      

 

 

 

Long-Term Liabilities

       

Long-term debt, net of unamortized discount and debt issuance costs, excluding current portion

     454,885          456,300  

Retirement benefits

     16,029          17,029  

Deferred income taxes, net

     96,988          89,193  

Other long-term liabilities

     2,124          2,016  
  

 

 

      

 

 

 

Total Long-term Liabilities

     570,026          564,538  
  

 

 

      

 

 

 

Stockholders’ Equity

     135,174          131,392  
  

 

 

      

 

 

 

Noncontrolling Interests

     886          939  
  

 

 

      

 

 

 

Total Equity

     136,060          132,331  
  

 

 

      

 

 

 

Total Liabilities and Equity

   $ 753,372        $ 745,372  
  

 

 

      

 

 

 


Lumos Networks Corp.

Condensed Consolidated Statements of Operations

 

     Three months ended December 31,     Year ended December 31,  

(In thousands, except per share amounts)

   2016     2015     2016     2015  

Operating Revenues

   $ 51,886     $ 51,852     $ 206,899     $ 204,269  

Operating Expenses

        

Cost of revenue, exclusive of depreciation and amortization

     9,025       10,523       38,973       42,205  

Selling, general and administrative, exclusive of depreciation and amortization1

     20,922       18,761       84,978       77,292  

Depreciation and amortization

     14,251       12,415       51,279       47,527  

Accretion of asset retirement obligations

     24       34       115       139  

Restructuring charges2

     117       1       1,940       638  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     44,339       41,734       177,285       167,801  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     7,547       10,118       29,614       36,468  

Other Income (Expenses)

        

Interest expense

     (7,220     (6,896     (28,385     (19,918

Gain on interest rate swap derivatives

     —         220       —         665  

Other income, net

     69       203       389       114  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Tax Expense

     396       3,645       1,618       17,329  

Income Tax Expense

     250       925       1,962       7,146  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

     146       2,720       (344     10,183  

Net Income Attributable to Noncontrolling Interests

     (42     (46     (179     (157
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Lumos Networks Corp.

   $ 104     $ 2,674     $ (523   $ 10,026  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Basic earnings (loss) per share

   $ 0.00     $ 0.12     $ (0.02   $ 0.44  

Diluted earnings (loss) per share

   $ 0.00     $ 0.12     $ (0.02   $ 0.43  

 

1  Includes equity-based compensation expense related to all of the Company’s share-based awards, annual employee bonuses paid in the form of immediately vested shares and the Company’s 401(k) matching contributions of $1.1 million and $1.6 million for the three months ended December 31, 2016 and 2015, respectively, and $9.6 million and $5.9 million for the twelve months ended December 31, 2016 and 2015, respectively. Also includes $0.6 million and $1.2 million of acquisition and separation related costs for the three and twelve months ended December 31, 2016, respectively.
2  In 2016, the Company completed an employee reduction-in-force. Restructuring costs, consisting of employee severance and termination benefits, of $1.9 million were recognized during the twelve months ended December 31, 2016.


Lumos Networks Corp.

Condensed Consolidated Statements of Cash Flows

 

     Year Ended December 31,  

(In thousands)

   2016     2015  

Cash Flows from Operating Activities:

    

Net (Loss) Income

   $ (344   $ 10,183  

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

    

Depreciation

     48,704       42,721  

Amortization

     2,575       4,806  

Accretion of asset retirement obligations

     115       139  

Deferred income taxes

     1,551       6,767  

Gain on interest rate swap derivatives

     —         (665

Equity-based compensation expense

     9,818       5,881  

Amortization of debt issuance costs

     4,500       2,688  

Retirement benefits, net of cash contributions and distributions

     505       (314

Excess tax benefits from share-based compensation

     —         (165

Other

     1,566       789  

Changes in operating assets and liabilities, net

     (3,614     (6,085
  

 

 

   

 

 

 

Net Cash Provided by Operating Activities

     65,376       66,745  
  

 

 

   

 

 

 

Cash Flows from Investing Activities:

    

Purchases of property, plant and equipment

     (84,027     (115,675

Broadband network expansion funded by stimulus grant

     —         (2,578

Purchases of available-for-sale marketable securities

     (74,393     (114,478

Proceeds from sale or maturity of available-for-sale marketable securities

     125,041       42,200  

Change in restricted cash

     —         4,208  

Cash reimbursement received from broadband stimulus grant

     —         3,838  
  

 

 

   

 

 

 

Net Cash Used in Investing Activities

     (33,379     (182,485
  

 

 

   

 

 

 

Cash Flows from Financing Activities:

    

Proceeds from issuance of senior secured term loan

     —         28,000  

Proceeds from issuance of unsecured notes, net of debt discount

     —         148,500  

Payment of financing costs

     —         (8,192

Principal payments on senior secured term loans

     (8,030     (47,960

Cash dividends paid on common stock

     —         (3,152

Principal payments under capital lease obligations

     (2,683     (2,471

Capital distribution to noncontrolling interests

     (232     —    

Proceeds from stock option exercises and employee stock purchase plan

     1,670       356  

Excess tax benefits from share-based compensation

     —         165  

Repurchases of common stock to settle tax withholding obligations on employee stock awards

     (2,414     (371

Other

     —         (8
  

 

 

   

 

 

 

Net Cash (Used in) Provided by Financing Activities

     (11,689     114,867  
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     20,308       (873

Cash and cash equivalents:

    

Beginning of Period

     13,267       14,140  
  

 

 

   

 

 

 

End of Period

   $ 33,575     $ 13,267  
  

 

 

   

 

 

 


Lumos Networks Corp.

Operating Results, Customer and Network Statistics

 

(Dollars in thousands)   Three months ended:     Twelve Months Ended:  
    December 31,
2016
    September 30,
2016
    June 30,
2016
    March 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Revenue, Gross Margin, Contribution Margin and Adjusted EBITDA

             

Revenue

             

Enterprise Data

  $ 13,911     $ 13,549     $ 12,878     $ 12,001     $ 11,935     $ 52,339     $ 45,820  

Transport

    8,106       8,499       8,902       9,099       10,005       34,606       40,021  

FTTC

    9,629       9,325       9,176       8,529       7,892       36,659       28,470  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Data

    31,646       31,373       30,956       29,629       29,832       123,604       114,311  

Residential and Small Business

    15,488       15,863       16,149       15,828       16,379       63,328       67,214  

RLEC Access

    4,752       4,535       5,343       5,337       5,641       19,967       22,744  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

  $ 51,886     $ 51,771     $ 52,448     $ 50,794     $ 51,852     $ 206,899     $ 204,269  

Gross Margin1

             

Data

    86.6     85.5     85.3     84.6     83.8     85.5     84.3

Residential and Small Business

    69.1     67.7     65.8     64.3     65.2     66.7     63.9

Contribution Margin2

             

Data

  $ 25,517     $ 24,822     $ 24,477     $ 23,390     $ 24,047     $ 98,206     $ 90,974  

Residential and Small Business

    9,554       9,516       9,394       9,142       9,701       37,606       38,422  

RLEC Access

    4,591       4,360       5,171       5,192       5,486       19,314       22,078  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Contribution Margin

  $ 39,662     $ 38,698     $ 39,042     $ 37,724     $ 39,234     $ 155,126     $ 151,474  

Contribution Margin Ratio2

             

Data

    80.6     79.1     79.1     78.9     80.6     79.5     79.6

Residential and Small Business

    61.7     60.0     58.2     57.8     59.2     59.4     57.2

RLEC Access

    96.6     96.1     96.8     97.3     97.3     96.7     97.1

Total Contribution Margin Ratio

    76.4     74.7     74.4     74.3     75.7     75.0     74.2

Adjusted EBITDA2

             

Data

  $ 14,311     $ 14,567     $ 13,826     $ 13,314     $ 14,186     $ 56,018     $ 50,719  

Residential and Small Business

    5,506       5,723       5,339       5,149       5,458       21,717       21,426  

RLEC Access

    4,122       3,970       4,611       4,652       4,907       17,355       19,858  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

  $ 23,939     $ 24,260     $ 23,776     $ 23,115     $ 24,551     $ 95,090     $ 92,003  

Adjusted EBITDA Margin2

             

Data

    45.2     46.4     44.7     44.9     47.6     45.3     44.4

Residential and Small Business

    35.6     36.1     33.1     32.5     33.3     34.3     31.9

RLEC Access

    86.7     87.5     86.3     87.2     87.0     86.9     87.3

Total Adjusted EBITDA Margin

    46.1     46.9     45.3     45.5     47.3     46.0     45.0

Capital Expenditures

  $ 18,747     $ 20,089     $ 23,185     $ 22,006     $ 35,557     $ 84,027     $ 115,675  

Adjusted EBITDA less Capital Expenditures

  $ 5,192     $ 4,171     $ 591     $ 1,109     $ (11,006   $ 11,063     $ (23,672


Lumos Networks Corp.

Operating Results, Customer and Network Statistics (continued)

 

 

     Three months ended:  
     December 31, 2016      September 30, 2016      June 30, 2016      March 31, 2016      December 31, 2015  

Fiber Network Statistics

              

Fiber Route-Miles

     10,112        9,204        8,985        8,734        8,607  

Fiber Miles3

     491,276        475,507        436,451        401,109        384,094  

Fiber Markets

     25        24        24        24        24  

FTTC Unique Towers

     1,304        1,297        1,295        1,252        1,099  

FTTC Total Connections

     1,659        1,642        1,636        1,592        1,440  

On-Network Buildings

     2,031        1,984        1,922        1,812        1,732  

Data Centers4

     36        36        36        36        34  

Mobile Switching Centers

     15        14        14        14        14  

R&SB Statistics

              

Competitive Voice Connections7

     65,285        68,084        69,903        71,675        73,794  

Video Subscribers

     5,851        5,841        5,817        5,840        5,904  

Fiber-to-the-Premise Broadband Connections5

     8,972        8,307        7,982        7,849        7,649  

Premises Passed by Fiber6

     19,783        19,591        19,453        19,495        19,421  

RLEC Access Lines7

     22,991        23,381        23,695        24,094        24,421  

 

1  The Company had previously reported gross margin percentages that were calculated as the ratio of gross profit (total revenue less network access charges) to total revenue. Beginning in Q1 2016, the Company began reporting cost of revenue, which includes network access charges and certain other facilities rental costs and adjusted its measurement of gross margin to include these costs. Historical periods have been revised to be consistent with the current period presentation.
2  Contribution Margin, Contribution Margin Ratio, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP measures. See definitions on page 3 of this earnings release.
3  Fiber miles are calculated as the fiber route miles multiplied by the number of fiber strands within each cable (represents an average of 49 fibers per route as of December 31, 2016).
4  Data centers reported include both commercial and private data centers and Company-owned facilities offering commercial data center services.
5  During the first quarter of 2016, the Company revised its fiber-to-the-premise broadband connections as a result of enhanced system reporting capabilities. Historical fiber-to-the-premise broadband connections for prior quarters have been revised to reflect the updated information.
6  Includes residential and small business locations passed by fiber and available for service. Approximately 92% of the premises passed by fiber and available for service as of December 31, 2016 were residential.
7  During the fourth quarter of 2016, the Company revised its competitive and RLEC voice connections as a result of enhanced system reporting capabilities. Historical voice connections for prior quarters have been revised to reflect the updated information.

Note:  Certain prior period Adjusted EBITDA amounts have been reclassified to conform with the current year presentation.


Lumos Networks Corp.

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

 

(Dollars in thousands)

   2016     2015  

For The Three Months Ended December 31,

    

Net Income Attributable to Lumos Networks Corp.

   $ 104     $ 2,674  

Net Income Attributable to Noncontrolling Interests

     42       46  
  

 

 

   

 

 

 

Net Income

     146       2,720  

Income tax expense

     250       925  

Interest expense

     7,220       6,896  

Gain on interest rate swap derivatives

     —         (220

Other income, net

     (69     (203
  

 

 

   

 

 

 

Operating Income

     7,547       10,118  

Depreciation and amortization and accretion of asset retirement obligations

     14,275       12,449  

Restructuring charges

     117       1  

Indirect operating costs

     9,764       8,481  

Corporate general and administrative costs, including equity-based compensation and acquisition and separation related charges

     7,959       8,185  
  

 

 

   

 

 

 

Contribution Margin

   $ 39,662     $ 39,234  
  

 

 

   

 

 

 

Contribution Margin Ratio

     76.4     75.7

For The Twelve Months Ended December 31,

    

Net (Loss) Income Attributable to Lumos Networks Corp.

   $ (523   $ 10,026  

Net Income Attributable to Noncontrolling Interests

     179       157  
  

 

 

   

 

 

 

Net (Loss) Income

     (344     10,183  

Income tax expense

     1,962       7,146  

Interest expense

     28,385       19,918  

Gain on interest rate swap derivatives

     —         (665

Other income, net

     (389     (114
  

 

 

   

 

 

 

Operating Income

     29,614       36,468  

Depreciation and amortization and accretion of asset retirement obligations

     51,394       47,666  

Restructuring charges

     1,940       638  

Indirect operating costs

     36,421       35,590  

Corporate general and administrative costs, including equity-based compensation and acquisition and separation related charges

     35,757       31,112  
  

 

 

   

 

 

 

Contribution Margin

   $ 155,126     $ 151,474  
  

 

 

   

 

 

 

Contribution Margin Ratio

     75.0     74.2
Reconciliation of Net Income (Loss) Attributable to Lumos Networks Corp. to Adjusted EBITDA  

(Dollars in thousands)

   2016     2015  

For The Three Months Ended December 31,

    

Net Income Attributable to Lumos Networks Corp.

   $ 104     $ 2,674  

Net Income Attributable to Noncontrolling Interests

     42       46  
  

 

 

   

 

 

 

Net Income

     146       2,720  

Income tax expense

     250       925  

Interest expense

     7,220       6,896  

Gain on interest rate swap derivatives

     —         (220

Other income, net

     (69     (203
  

 

 

   

 

 

 

Operating Income

     7,547       10,118  

Depreciation and amortization and accretion of asset retirement obligations

     14,275       12,449  

Amortization of actuarial losses

     337       338  

Equity-based compensation

     1,104       1,645  

Restructuring charges

     117       1  

Acquisition and separation related charges

     559       —    
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 23,939     $ 24,551  
  

 

 

   

 

 

 


Lumos Networks Corp.

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

 

(Dollars in thousands)

   2016     2015  

Adjusted EBITDA Margin

     46.1     47.3

For The Twelve Months Ended December 31,

    

Net (Loss) Income Attributable to Lumos Networks Corp.

   $ (523   $ 10,026  

Net Income Attributable to Noncontrolling Interests

     179       157  
  

 

 

   

 

 

 

Net (Loss) Income

     (344     10,183  

Income tax expense

     1,962       7,146  

Interest expense

     28,385       19,918  

Gain on interest rate swap derivatives

     —         (665

Other income, net

     (389     (114
  

 

 

   

 

 

 

Operating Income

     29,614       36,468  

Depreciation and amortization and accretion of asset retirement obligations

     51,394       47,666  

Amortization of actuarial losses

     1,350       1,350  

Equity-based compensation

     9,581       5,881  

Restructuring charges

     1,940       638  

Acquisition and separation related charges

     1,211       —    
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 95,090     $ 92,003  
  

 

 

   

 

 

 

Adjusted EBITDA Margin

     46.0     45.0