DENVER, Nov. 4, 2020 /PRNewswire/ -- Lumen Technologies
(NYSE: LUMN) reported results for the third quarter ended
Sept. 30, 2020.
"In addition to delivering strong financial results in the third
quarter, I am encouraged by the opportunities we are seeing as we
repositioned the company as Lumen," said Jeff Storey, president and CEO of Lumen. "The
Lumen platform leverages our rich fiber infrastructure assets to
deliver industry-leading services to customers implementing the
technologies that power the 4th Industrial Revolution. As we invest
in addressable markets that are growing and in our own digital
transformation, we believe our revenue trajectory will continue to
improve over the long term."
Total revenue was $5.167 billion
for the third quarter 2020, compared to $5.350 billion for the third quarter 2019.
Financial Results
Metric
|
Third
Quarter
|
Third
Quarter
|
($ in millions,
except per share data)
|
2020
|
2019(1)
|
International and
Global Accounts
|
$
|
835
|
|
866
|
|
Enterprise
|
1,439
|
|
1,428
|
|
Small and Medium
Business
|
635
|
|
674
|
|
Wholesale
|
949
|
|
1,017
|
|
Consumer
|
1,309
|
|
1,365
|
|
Total
Revenue
|
$
|
5,167
|
|
5,350
|
|
Cost of Services and
Products
|
2,236
|
|
2,334
|
|
Selling, General and
Administrative Expenses
|
850
|
|
831
|
|
Share-based
Compensation Expenses
|
31
|
|
38
|
|
Adjusted
EBITDA(2)
|
2,112
|
|
2,223
|
|
Adjusted EBITDA,
Excluding Integration and Transformation Costs and Special
Items(2)(3)
|
2,190
|
|
2,261
|
|
Adjusted EBITDA
Margin(2)
|
40.9%
|
|
41.6%
|
|
Adjusted EBITDA
Margin, Excluding Integration and Transformation Costs and Special
Items(2)(3)
|
42.4%
|
|
42.3%
|
|
Net Cash Provided by
Operating Activities
|
1,794
|
|
1,888
|
|
Capital
Expenditures
|
988
|
|
957
|
|
Unlevered Cash
Flow(2)
|
1,229
|
|
1,382
|
|
Unlevered Cash Flow,
Excluding Cash Integration and Transformation Costs and Special
Items(2)(4)
|
1,340
|
|
1,434
|
|
Free Cash
Flow(2)
|
806
|
|
931
|
|
Free Cash Flow,
Excluding Cash Integration and Transformation Costs and Special
Items(2)(4)
|
917
|
|
983
|
|
Net Income
|
366
|
|
302
|
|
Net Income, Excluding
Integration and Transformation Costs and Special
Items(5)
|
430
|
|
328
|
|
Net Income per Common
Share - Diluted
|
0.34
|
|
0.28
|
|
Net Income per Common
Share - Diluted, Excluding Integration and Transformation Costs and
Special Items(5)
|
0.40
|
|
0.31
|
|
Weighted Average
Shares Outstanding (in millions) - Diluted
|
1,085.7
|
|
1,074.8
|
|
|
|
|
(1)
Reflects certain reclassifications due to accounting changes made
in the first quarter of 2020, which were announced in the Company's
8-K report filed with the SEC on April 30, 2020.
|
(2)
See the attached schedules for definitions of non-GAAP metrics,
reconciliation to GAAP figures and further explanations of the
adjustments referred to in notes 3, 4 and 5.
|
(3)
Excludes (i) $78 million of Integration and Transformation Costs
and Special Items for the third quarter of 2020 and (ii) $38
million of Integration and Transformation Costs and Special Items
for the third quarter of 2019.
|
(4)
Excludes (i) $111 million of cash paid for Integration and
Transformation Costs and Special Items for the third quarter of
2020 and (ii) $52 million of cash paid for Integration and
Transformation Costs and Special Items for the third quarter of
2019.
|
(5)
Excludes (i) $64 million of Integration and Transformation Costs
and Special Items for the third quarter of 2020 and (ii) $26
million of Integration and Transformation Costs and Special Items
for the third quarter of 2019.
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
Third
Quarter
|
Second
Quarter
|
QoQ
Percent
|
Third
Quarter
|
YoY
Percent
|
($ in
millions)
|
2020
|
2020
|
Change
|
2019
|
Change
|
By Business
Segment
|
|
|
|
|
|
International and
Global Accounts
|
$
|
835
|
|
849
|
|
(2)%
|
866
|
|
(4)%
|
Enterprise
|
1,439
|
|
1,433
|
|
—%
|
1,428
|
|
1%
|
Small and Medium
Business
|
635
|
|
646
|
|
(2)%
|
674
|
|
(6)%
|
Wholesale
|
949
|
|
948
|
|
—%
|
1,017
|
|
(7)%
|
Consumer
|
1,309
|
|
1,316
|
|
(1)%
|
1,365
|
|
(4)%
|
Total
Revenue
|
$
|
5,167
|
|
5,192
|
|
—%
|
5,350
|
|
(3)%
|
Cash Flow
Free Cash Flow, excluding Integration and Transformation Costs
and Special Items, was $917 million
in the third quarter 2020, compared to $983
million in the third quarter 2019.
As of Sept. 30, 2020, Lumen had
cash and cash equivalents of $526
million, a portion of which was used to redeem $160 million of Qwest Corporation's outstanding
senior notes on Oct. 26, 2020.
2020 Outlook
"Compared to the second quarter 2020, we grew Adjusted EBITDA
this quarter and expect another quarter of sequential growth in the
fourth quarter 2020," said Neel Dev, Lumen's executive vice
president and chief financial officer. "Additionally, with our
continued focus on deleveraging, we are again lowering and
narrowing our Net Cash Interest outlook for the full year
2020."
Metric (1),
(2)
|
Current
Outlook
|
Previous Outlook
(3), (4)
|
Net Cash
Interest
|
$1.62 billion to
$1.65 billion
|
$1.65 billion to
$1.70 billion
|
GAAP Interest
Expense
|
$1.7
billion
|
$1.7
billion
|
Dividends
(5)
|
$1.1
billion
|
$1.1
billion
|
Depreciation and
Amortization
|
$4.7 billion to $4.9
billion
|
$4.7 billion to $4.9
billion
|
Share-based
Compensation Expenses
|
$200
million
|
$200
million
|
Cash Income
Taxes
|
$100
million
|
$100
million
|
Full Year Effective
Income Tax Rate
|
~28%
|
~28%
|
|
|
|
(1)
See the attached schedules for definitions of non-GAAP metrics and
reconciliation to GAAP figures.
|
(2)
Outlook measures in this release and the accompanying schedules (i)
exclude Integration and Transformation Costs, (ii) exclude the
effects of Special Items, future changes in our operating or
capital allocation plans, unforeseen changes in regulation, laws or
litigation, and other unforeseen events or circumstances impacting
our financial performance and (iii) speak only as of Nov. 4, 2020.
See "Forward-Looking Statements" below.
|
(3)
Refers to full-year 2020 financial outlook provided on Aug. 5,
2020
|
(4)
The full-year 2020 financial outlook for Adjusted EBITDA, Free Cash
Flow, and Capital Expenditures was withdrawn on May 6,
2020
|
(5)
Dividends is defined as dividends paid as disclosed in the
Consolidated Statements of Cash Flows. Assumes payment of dividends
at the rate of $1.00 per share per year, based on the number of
shares outstanding on Sept. 30, 2020. Payments of all dividends are
at the discretion of the board of directors.
|
Investor Call
Lumen's management will host a conference call at 5 p.m. ET today, Nov. 4,
2020. The conference call will be streamed live over Lumen's
website at ir.lumen.com. Additional information regarding third
quarter 2020 results, including the presentation materials
management will review during the conference call, will be
available on the Investor Relations website prior to the call. If
you are unable to join the call via the web, the call can be
accessed live at +1 877-283-5145 (U.S. Domestic) or +1 312-281-1201
(International).
A telephone replay of the call will be available beginning at
7 p.m. ET on Nov. 4, 2020, and ending Jan. 2, 2021, at 6 p.m.
ET. The replay can be accessed by dialing +1 800-633-8284
(U.S. Domestic) or +1 402-977-9140 (International), reservation
code 21970799. A webcast replay of the call will also be available
on our website beginning at 7 p.m. ET
on Nov. 4, 2020, and ending
Jan. 2, 2021, at 6 p.m. ET.
About Lumen*
Lumen Technologies (NYSE: LUMN) is guided by our belief
that humanity is at its best when technology advances the way we
live and work. With approximately 450,000 route fiber miles and
serving customers in more than 60 countries, we deliver the
fastest, most secure platform for applications and data to help
businesses, government and communities deliver amazing
experiences.
Learn more about Lumen's network, edge cloud, security,
communication and collaboration solutions and our purpose to
further human progress through technology at news.lumen.com,
LinkedIn: /lumentechnologies, Twitter: @lumentechco, Facebook:
/lumentechnologies, Instagram: @lumentechnologies and YouTube:
/lumentechnologies. Lumen and Lumen Technologies are registered
trademarks of Lumen Technologies LLC in the United States. Lumen Technologies LLC is a
wholly-owned affiliate of CenturyLink Inc.
*On Sept. 14, 2020, the company
announced the "Lumen" brand launch and effective Sept. 18, 2020, began trading under the ticker
symbol "LUMN". As a result, CenturyLink Inc. is referred to as
"Lumen Technologies," or simply "Lumen." The legal name
"CenturyLink, Inc." is expected to be formally changed to "Lumen
Technologies, Inc." upon satisfying all applicable legal
requirements.
Forward-Looking Statements
Except for historical and factual information, the matters set
forth in this release and other of our oral or written statements
identified by words such as "estimates," "expects," "anticipates,"
"believes," "plans," "intends," and similar expressions are
forward-looking statements as defined by the federal securities
laws, and are subject to the "safe harbor" protections thereunder.
These forward-looking statements are not guarantees of future
results and are based on current expectations only, are inherently
speculative, and are subject to a number of assumptions, risks and
uncertainties, many of which are beyond our control. Actual events
and results may differ materially from those anticipated,
estimated, projected or implied by us in those statements if one or
more of these risks or uncertainties materialize, or if underlying
assumptions prove incorrect. Factors that could affect actual
results include but are not limited to: uncertainties due to events
outside of our control regarding the impact that COVID-19 health
and economic disruptions will continue to have on our business,
operations, employees, customers, suppliers, distribution channels,
controls, regulatory environment, access to capital, operating or
capital plans and corporate initiatives, and ultimately on our
financial performance, financial position and cash flows; the
effects of competition from a wide variety of competitive
providers, including decreased demand for our more mature service
offerings and increased pricing pressures; the effects of new,
emerging or competing technologies, including those that could make
our products less desirable or obsolete; our ability to attain our
key operating imperatives, including simplifying and consolidating
our network, simplifying and automating our service support
systems, strengthening our relationships with customers and
attaining projected cost savings; our ability to safeguard our
network, and to avoid the adverse impact on our business from
possible security breaches, service outages, system failures,
equipment breakage, or similar events impacting our network or the
availability and quality of our services; the effects of ongoing
changes in the regulation of the communications industry, including
the outcome of regulatory or judicial proceedings relating to
intercarrier compensation, interconnection obligations, special
access, universal service, broadband deployment, data protection,
privacy and net neutrality; our ability to effectively adjust to
changes in the communications industry, and changes in the
composition of our markets and product mix; possible changes in the
demand for our products and services, including increased demand
for high-speed data transmission services; our ability to
successfully maintain the quality and profitability of our existing
product and service offerings and to introduce profitable new
offerings on a timely and cost-effective basis; our ability to
generate cash flows sufficient to fund our financial commitments
and objectives, including our capital expenditures, operating
costs, debt repayments, dividends, pension contributions and other
benefits payments; our ability to successfully and timely implement
our operating plans and corporate strategies, including our
delevering strategy; changes in our operating plans, corporate
strategies, dividend payment plans or other capital allocation
plans, whether based upon COVID-19 disruptions, changes in our cash
flows, cash requirements, financial performance, financial
position, market conditions or otherwise; our ability to
effectively retain and hire key personnel and to successfully
negotiate collective bargaining agreements on reasonable terms
without work stoppages; the negative impact of increases in the
costs of our pension, health, post-employment or other benefits,
including those caused by changes in markets, interest rates,
mortality rates, demographics, regulations or disruptions caused by
the COVID-19 pandemic; the potential negative impact of customer
complaints, government investigations, security breaches or service
outages impacting us or our industry; adverse changes in our access
to credit markets on favorable terms, whether caused by changes in
our financial position, lower debt credit ratings, unstable markets
or otherwise; our ability to meet the terms and conditions of our
debt obligations and covenants, including our ability to make
transfers of cash in compliance therewith; our ability to maintain
favorable relations with our key business partners, suppliers,
vendors, landlords and financial institutions; our ability to
collect our receivables from, or continue to do business with,
financially-troubled customers, including those adversely impacted
by the economic dislocations caused by the COVID-19 pandemic; our
ability to use our net operating loss carryforwards in the amounts
projected; our ability to obtain approvals to implement our new
brand name change; any adverse developments in legal or regulatory
proceedings involving us; changes in tax, communications, pension,
health care or other laws or regulations, in governmental support
programs, or in general government funding levels, including those
that might occur after the U.S. elections on Nov. 3, 2020; the effects of changes in
accounting policies, practices or assumptions, including changes
that could potentially require additional future impairment
charges; the effects of adverse weather, terrorism, epidemics,
pandemics or other natural or man-made disasters; the potential
adverse effects if our internal controls over financial reporting
have weaknesses or deficiencies, or otherwise fail to operate as
intended; the effects of more general factors such as changes in
interest rates, in exchange rates, in operating costs, in public
policy, in the views of financial analysts, or in general market,
labor, economic or geo-political conditions; and other risks set
forth or referenced in our filings with the U.S. Securities and
Exchange Commission (the "SEC"). For all the reasons set forth
above and in our SEC filings, you are cautioned not to unduly rely
upon our forward-looking statements, which speak only as of the
date made. We undertake no obligation to publicly update or revise
any forward-looking statements for any reason, whether as a result
of new information, future events or developments, changed
circumstances, or otherwise. Furthermore, any information about our
intentions contained in any of our forward-looking statements
reflects our intentions as of the date of such forward-looking
statement, and is based upon, among other things, existing
regulatory, technological, industry, competitive, economic and
market conditions, and our assumptions as of such date. We may
change our intentions, strategies or plans without notice at any
time and for any reason.
Reconciliation to GAAP
This release includes certain non-GAAP historical and
forward-looking financial measures, including but not limited to
Adjusted EBITDA, Free Cash Flow, Unlevered Cash Flow, and
adjustments to GAAP and non-GAAP measures to exclude the effect of
Integration and Transformation Costs and Special Items. In addition
to providing key metrics for management to evaluate the company's
performance, we believe these measurements assist investors in
their understanding of period-to-period operating performance and
in identifying historical and prospective trends.
Reconciliations of non-GAAP financial measures to the most
comparable GAAP measures are included in the attached financial
schedules. Reconciliation of additional non-GAAP historical
financial measures that may be discussed during the call described
above, along with further descriptions of non-GAAP financial
measures, will be available in the Investor Relations portion of
the company's website at ir.lumen.com. Non-GAAP measures are not
presented to be replacements or alternatives to the GAAP measures,
and investors are urged to consider these non-GAAP measures in
addition to, and not in substitution for, measures prepared in
accordance with GAAP. Lumen may present or calculate its non-GAAP
measures differently from other companies.
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
THREE AND NINE MONTHS
ENDED SEPTEMBER 30, 2020 AND 2019
|
(UNAUDITED)
|
($ in millions,
except per share amounts; shares in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
September 30,
|
|
Increase /
(decrease)
|
|
Nine months
ended
September 30,
|
|
Increase /
(decrease)
|
|
|
|
2020
|
|
2019
(1)
|
|
|
2020
|
|
2019
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
REVENUE
|
|
$
|
5,167
|
|
|
5,350
|
|
|
(3)%
|
|
|
15,587
|
|
|
16,152
|
|
|
(3)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and
products
|
|
2,236
|
|
|
2,334
|
|
|
(4)%
|
|
|
6,703
|
|
|
6,877
|
|
|
(3)%
|
|
|
Selling, general and
administrative
|
|
850
|
|
|
831
|
|
|
2%
|
|
|
2,598
|
|
|
2,723
|
|
|
(5)%
|
|
|
Depreciation and
amortization
|
|
1,193
|
|
|
1,235
|
|
|
(3)%
|
|
|
3,515
|
|
|
3,619
|
|
|
(3)%
|
|
|
Goodwill
impairment
|
|
—
|
|
|
—
|
|
|
nm
|
|
—
|
|
|
6,506
|
|
|
nm
|
|
Total operating
expenses
|
|
4,279
|
|
|
4,400
|
|
|
(3)%
|
|
|
12,816
|
|
|
19,725
|
|
|
(35)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
(LOSS)
|
|
888
|
|
|
950
|
|
|
(7)%
|
|
|
2,771
|
|
|
(3,573)
|
|
|
nm
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE)
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
(409)
|
|
|
(496)
|
|
|
(18)%
|
|
|
(1,272)
|
|
|
(1,537)
|
|
|
(17)%
|
|
|
Other (expense)
income, net
|
|
1
|
|
|
(44)
|
|
|
(102)%
|
|
|
(73)
|
|
|
(5)
|
|
|
nm
|
|
Income tax
expense
|
|
(114)
|
|
|
(108)
|
|
|
6%
|
|
|
(369)
|
|
|
(377)
|
|
|
(2)%
|
|
NET INCOME
(LOSS)
|
|
$
|
366
|
|
|
302
|
|
|
21%
|
|
|
1,057
|
|
|
(5,492)
|
|
|
nm
|
BASIC EARNINGS (LOSS)
PER SHARE
|
|
$
|
0.34
|
|
|
0.28
|
|
|
21%
|
|
|
0.98
|
|
|
(5.13)
|
|
|
nm
|
DILUTED EARNINGS
(LOSS) PER SHARE
|
|
$
|
0.34
|
|
|
0.28
|
|
|
21%
|
|
|
0.98
|
|
|
(5.13)
|
|
|
nm
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE
SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
1,080,505
|
|
1,072,543
|
|
1%
|
|
|
1,078,672
|
|
1,070,921
|
|
1%
|
|
|
Diluted
|
|
1,085,666
|
|
1,074,790
|
|
1%
|
|
|
1,083,368
|
|
1,070,921
|
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER COMMON
SHARE
|
|
$
|
0.25
|
|
|
0.25
|
|
|
—%
|
|
|
0.75
|
|
|
0.75
|
|
|
—%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exclude: Integration
and Transformation Costs and Special Items(2)
|
|
$
|
64
|
|
|
26
|
|
|
nm
|
|
222
|
|
|
6,549
|
|
|
(97)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME EXCLUDING
INTEGRATION AND TRANSFORMATION COSTS AND SPECIAL ITEMS
|
|
$
|
430
|
|
|
328
|
|
|
31%
|
|
|
1,279
|
|
|
1,057
|
|
|
21%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER
SHARE EXCLUDING INTEGRATION AND TRANSFORMATION COSTS AND SPECIAL
ITEMS
|
|
$
|
0.40
|
|
|
0.31
|
|
|
29%
|
|
|
1.18
|
|
|
0.99
|
|
|
19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reflects certain
reclassifications due to accounting changes made in the first
quarter of 2020, which were announced in the Company's 8-K report
filed with the SEC on April 30, 2020.
|
(2) Excludes the Integration and
Transformation Costs and Special Items described in the
accompanying Non-GAAP Integration and Transformation Costs and
Special Items table, net of the income tax effect
thereof.
|
nm - Percentages
greater than 200% and comparisons between positive and negative
values are considered not meaningful.
|
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
AS OF SEPTEMBER 30,
2020 AND DECEMBER 31, 2019
|
(UNAUDITED)
|
($ in
millions)
|
|
September 30,
2020
|
|
December 31,
2019
|
ASSETS
|
|
|
|
CURRENT
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
|
526
|
|
|
1,690
|
|
Accounts receivable,
less allowance of $156 and $106
|
2,143
|
|
|
2,259
|
|
Other
|
835
|
|
|
819
|
|
Total
current assets
|
3,504
|
|
|
4,768
|
|
Property, plant and
equipment, net of accumulated depreciation of $30,921 and
$29,346
|
26,290
|
|
|
26,079
|
|
GOODWILL AND OTHER
ASSETS
|
|
|
|
Goodwill
|
21,476
|
|
|
21,534
|
|
Other intangible
assets, net
|
8,563
|
|
|
9,567
|
|
Other, net
|
2,766
|
|
|
2,794
|
|
Total goodwill and other assets
|
32,805
|
|
|
33,895
|
|
TOTAL
ASSETS
|
$
|
62,599
|
|
|
64,742
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
Current maturities of
long-term debt
|
$
|
1,487
|
|
|
2,300
|
|
Accounts
payable
|
1,364
|
|
|
1,724
|
|
Accrued expenses and
other liabilities
|
|
|
|
Salaries and
benefits
|
898
|
|
|
1,037
|
|
Income and other
taxes
|
378
|
|
|
311
|
|
Current operating
lease liabilities
|
401
|
|
|
416
|
|
Interest
|
278
|
|
|
280
|
|
Other
|
335
|
|
|
386
|
|
Current portion of
deferred revenue
|
738
|
|
|
804
|
|
Total current liabilities
|
5,879
|
|
|
7,258
|
|
LONG-TERM
DEBT
|
31,105
|
|
|
32,394
|
|
DEFERRED CREDITS AND
OTHER LIABILITIES
|
|
|
|
Deferred income taxes,
net
|
3,232
|
|
|
2,918
|
|
Benefit plan
obligations, net
|
4,345
|
|
|
4,594
|
|
Other
|
4,349
|
|
|
4,108
|
|
Total deferred credits
and other liabilities
|
11,926
|
|
|
11,620
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
Common stock
|
1,097
|
|
|
1,090
|
|
Additional paid-in
capital
|
21,130
|
|
|
21,874
|
|
Accumulated other
comprehensive loss
|
(2,795)
|
|
|
(2,680)
|
|
Accumulated
deficit
|
(5,743)
|
|
|
(6,814)
|
|
Total stockholders'
equity
|
13,689
|
|
|
13,470
|
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$
|
62,599
|
|
|
64,742
|
|
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
NINE MONTHS ENDED
SEPTEMBER 30, 2020 AND 2019
|
(UNAUDITED)
|
($ in
millions)
|
|
|
|
|
|
Nine months
ended
|
|
September 30,
2020
|
|
September 30,
2019
|
OPERATING
ACTIVITIES
|
|
|
|
Net Income
(Loss)
|
$
|
1,057
|
|
|
(5,492)
|
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
3,515
|
|
|
3,619
|
|
Impairment of goodwill
and other assets
|
—
|
|
|
6,516
|
|
Deferred income
taxes
|
315
|
|
|
350
|
|
Provision for
uncollectible accounts
|
137
|
|
|
116
|
|
Net loss (gain) on
early retirement and modification of debt
|
78
|
|
|
(70)
|
|
Share-based
compensation
|
120
|
|
|
114
|
|
Changes in current
assets and liabilities, net
|
(677)
|
|
|
(464)
|
|
Retirement
benefits
|
(96)
|
|
|
(24)
|
|
Changes in other
noncurrent assets and liabilities, net
|
287
|
|
|
72
|
|
Other, net
|
106
|
|
|
34
|
|
Net cash provided by
operating activities
|
4,842
|
|
|
4,771
|
|
INVESTING
ACTIVITIES
|
|
|
|
Capital
expenditures
|
(2,971)
|
|
|
(2,688)
|
|
Proceeds from sale of
property, plant and equipment and other assets
|
119
|
|
|
54
|
|
Other, net
|
12
|
|
|
(37)
|
|
Net cash used in
investing activities
|
(2,840)
|
|
|
(2,671)
|
|
FINANCING
ACTIVITIES
|
|
|
|
Net proceeds from
issuance of long-term debt
|
3,257
|
|
|
988
|
|
Payments of long-term
debt
|
(6,334)
|
|
|
(1,459)
|
|
Net proceeds on
revolving line of credit
|
825
|
|
|
150
|
|
Dividends
paid
|
(837)
|
|
|
(829)
|
|
Other, net
|
(83)
|
|
|
(37)
|
|
Net cash used in
financing activities
|
(3,172)
|
|
|
(1,187)
|
|
Net increase
(decrease) in cash, cash equivalents and restricted cash
|
(1,170)
|
|
|
913
|
|
Cash, cash
equivalents and restricted cash at beginning of period
|
1,717
|
|
|
518
|
|
Cash, cash
equivalents and restricted cash at end of period
|
$
|
547
|
|
|
1,431
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash:
|
|
|
|
Cash and cash
equivalents
|
$
|
526
|
|
|
1,404
|
|
Restricted
cash
|
21
|
|
|
27
|
|
Total
|
$
|
547
|
|
|
1,431
|
|
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
OPERATING
METRICS
|
(UNAUDITED)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2020
|
|
June 30,
2020
|
|
March 31,
2020
|
|
|
|
|
|
|
|
|
Operating
Metrics
|
|
|
|
|
|
|
Consumer broadband
subscribers
|
|
4,563
|
|
|
4,638
|
|
|
4,667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer broadband
subscribers are customers that purchase broadband connection
service through their existing telephone lines, stand-alone
telephone lines, or fiber-optic cables. Our methodology for
counting our consumer broadband subscribers includes only those
lines that we use to provide services to external customers and
excludes lines used solely by us and our affiliates. It also
excludes unbundled loops and includes stand-alone consumer
broadband subscribers. We count lines when we install the
service.
|
|
|
|
|
|
|
|
|
|
|
|
Description of Non-GAAP Metrics
Pursuant to Regulation G, the company is hereby providing
definitions of non-GAAP financial metrics and reconciliations to
the most directly comparable GAAP measures.
The following describes and reconciles those financial measures
as reported under accounting principles generally accepted in
the United States (GAAP) with
those financial measures as adjusted by the items detailed below
and presented in the accompanying news release. These calculations
are not prepared in accordance with GAAP and should not be viewed
as alternatives to GAAP. In keeping with its historical financial
reporting practices, the company believes that the supplemental
presentation of these calculations provides meaningful non-GAAP
financial measures to help investors understand and compare
business trends among different reporting periods on a consistent
basis.
We use the term Special Items as a non-GAAP measure to
describe items that impacted a period's statement of operations for
which investors may want to give special consideration due to their
magnitude, nature or both. We do not call these items
non-recurring because, while some are infrequent, others may
recur in future periods.
Adjusted EBITDA ($) is defined as net income (loss) from
the Statements of Operations before income tax (expense) benefit,
total other income (expense), depreciation and amortization,
share-based compensation expense and impairments.
Adjusted EBITDA Margin (%) is defined as Adjusted EBITDA
divided by total revenue.
Management believes that Adjusted EBITDA and Adjusted EBITDA
Margin are relevant and useful metrics to provide to investors, as
they are an important part of CenturyLink's internal reporting and
are key measures used by Management to evaluate profitability and
operating performance of CenturyLink and to make resource
allocation decisions. Management believes such measures are
especially important in a capital-intensive industry such as
telecommunications. Management also uses Adjusted EBITDA and
Adjusted EBITDA Margin (and similarly uses these terms excluding
Integration and Transformation Costs) to compare CenturyLink's
performance to that of its competitors and to eliminate certain
non-cash and non-operating items in order to consistently measure
from period to period its ability to fund capital expenditures,
fund growth, service debt and determine bonuses. Adjusted EBITDA
excludes non-cash stock compensation expense and impairments
because of the non-cash nature of these items. Adjusted EBITDA also
excludes interest income, interest expense and income taxes, and in
our view constitutes an accrual-based measure that has the effect
of excluding period-to-period changes in working capital and shows
profitability without regard to the effects of capital or tax
structure. Adjusted EBITDA also excludes depreciation and
amortization expense because these non-cash expenses primarily
reflect the impact of historical capital investments, as opposed to
the cash impacts of capital expenditures made in recent periods,
which may be evaluated through cash flow measures. Adjusted EBITDA
excludes the gain (or loss) on extinguishment and modification of
debt and other, net, because these items are not related to the
primary operations of CenturyLink.
There are material limitations to using Adjusted EBITDA as a
financial measure, including the difficulty associated with
comparing companies that use similar performance measures whose
calculations may differ from CenturyLink's calculations.
Additionally, this financial measure does not include certain
significant items such as interest income, interest expense, income
taxes, depreciation and amortization, non-cash stock compensation
expense, the gain (or loss) on extinguishment and modification of
debt and net other income (expense). Adjusted EBITDA and Adjusted
EBITDA Margin (either with or without Integration and
Transformation Costs adjustments and Special Items) should not be
considered a substitute for other measures of financial performance
reported in accordance with GAAP.
Unlevered Cash Flow is defined as net cash provided
by (used in) operating activities less capital expenditures, plus
cash interest paid and less interest income, all as disclosed in
the Statements of Cash Flows or the Statements of Operations.
Management believes that Unlevered Cash Flow is a relevant metric
to provide to investors, because it reflects the operational
performance of CenturyLink and, measured over time, provides
management and investors with a sense of the underlying business'
growth pattern and ability to generate cash. Unlevered Cash Flow
excludes cash used for acquisitions and debt service and the impact
of exchange rate changes on cash and cash equivalents balances.
There are material limitations to using Unlevered Cash Flow to
measure CenturyLink's cash performance as it excludes certain
material items such as payments on and repurchases of long-term
debt, interest income, cash interest expense and cash used to fund
acquisitions. Comparisons of CenturyLink's Unlevered Cash Flow to
that of some of its competitors may be of limited usefulness since
CenturyLink does not currently pay a significant amount of income
taxes due to net operating loss carryforwards, and therefore,
currently generates higher cash flow than a comparable business
that does pay income taxes. Additionally, this financial measure is
subject to variability quarter over quarter as a result of the
timing of payments related to accounts receivable, accounts
payable, payroll and capital expenditures. Unlevered Cash Flow
should not be used as a substitute for net change in cash, cash
equivalents and restricted cash in the Consolidated Statements of
Cash Flows.
Free Cash Flow is defined as net cash provided by
(used in) operating activities, less capital expenditures as
disclosed in the Statements of Cash Flows. Management believes that
Free Cash Flow is a relevant metric to provide to investors, as it
is an indicator of CenturyLink's ability to generate cash to
service its debt. Free Cash Flow excludes cash used for
acquisitions, principal repayments and the impact of exchange rate
changes on cash and cash equivalents balances.
There are material limitations to using Free Cash Flow to
measure CenturyLink's performance as it excludes certain material
items such as principal payments on and repurchases of long-term
debt and cash used to fund acquisitions. Comparisons of
CenturyLink's Free Cash Flow to that of some of its competitors may
be of limited usefulness since CenturyLink does not currently pay a
significant amount of income taxes due to net operating loss
carryforwards, and therefore, generates higher cash flow than a
comparable business that does pay income taxes. Additionally, this
financial measure is subject to variability quarter over quarter as
a result of the timing of payments related to interest expense,
accounts receivable, accounts payable, payroll and capital
expenditures. Free Cash Flow should not be used as a substitute for
net change in cash, cash equivalents and restricted cash on the
Consolidated Statements of Cash Flows.
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
Non-GAAP Integration
and Transformation Costs and Special Items
|
(UNAUDITED)
|
($ in
millions)
|
|
|
|
|
|
Actual
QTD
|
|
Actual
YTD
|
Integration and
Transformation Costs(1) and Special Items Impacting
Adjusted EBITDA
|
3Q20
|
3Q19
|
|
3Q20
|
3Q19
|
Consumer
litigation
|
$
|
2
|
|
—
|
|
|
8
|
|
15
|
|
Total Special
Items impacting Adjusted EBITDA
|
2
|
|
—
|
|
|
8
|
|
15
|
|
Plus: Integration and
Transformation Costs
|
76
|
|
38
|
|
|
193
|
|
111
|
|
Total Integration
and Transformation Costs and Special Items impacting
Adjusted EBITDA
|
$
|
78
|
|
38
|
|
|
201
|
|
126
|
|
|
|
|
|
|
|
|
Actual
QTD
|
|
Actual
YTD
|
Integration and
Transformation Costs and Special Items Impacting Net Income
(Loss)
|
3Q20
|
3Q19
|
|
3Q20
|
3Q19
|
Consumer
litigation
|
$
|
2
|
|
—
|
|
|
8
|
|
15
|
|
Impairment of
goodwill
|
—
|
|
—
|
|
|
—
|
|
6,506
|
|
Loss on sale of
business
|
8
|
|
—
|
|
|
8
|
|
—
|
|
Loss (gain) on early
debt retirement
|
(4)
|
|
(4)
|
|
|
82
|
|
(70)
|
|
Total Special Items
impacting Net Income (loss)
|
6
|
|
(4)
|
|
|
98
|
|
6,451
|
|
Plus: Integration and
Transformation Costs
|
76
|
|
38
|
|
|
193
|
|
111
|
|
Total Integration
and Transformation Costs and Special Items impacting Net
Income (loss)
|
82
|
|
34
|
|
|
291
|
|
6,562
|
|
Income tax effect of
Integration and Transformation Costs and Special Items
(2)
|
(18)
|
|
(8)
|
|
|
(69)
|
|
(13)
|
|
Total Integration
and Transformation Costs and Special Items impacting Net
Income (loss), net of tax
|
$
|
64
|
|
26
|
|
|
222
|
|
6,549
|
|
|
|
|
|
|
|
(1) Represents the cost of obtaining
the synergy and transformations savings over 2019-2021 that the
Company initially discussed in its Feb. 13, 2019 earnings
release.
|
(2) Tax effect calculated using the
annualized effective statutory tax rate, excluding any
non-recurring discrete items, which was 24.3% and 24.5% for the
three and nine months ended Sept. 30, 2019 and 2020,
respectively.
|
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
Non-GAAP Cash Flow
Reconciliation
|
(UNAUDITED)
|
($ in
millions)
|
|
|
|
|
3Q20
|
3Q19
|
Net cash provided by
operating activities
|
$
|
1,794
|
|
1,888
|
|
Capital
expenditures
|
(988)
|
|
(957)
|
|
Free Cash
Flow
|
806
|
|
931
|
|
Cash interest
paid
|
426
|
|
456
|
|
Interest
income
|
(3)
|
|
(5)
|
|
Unlevered Cash
Flow
|
$
|
1,229
|
|
1,382
|
|
|
|
|
Free Cash
Flow
|
$
|
806
|
|
931
|
|
Add back: cash
Integration and Transformation Costs (1)
|
105
|
|
52
|
|
Add back: Special
Items (1)
|
6
|
|
—
|
|
Free Cash Flow
excluding cash Integration and Transformation Costs and Special
Items
|
$
|
917
|
|
983
|
|
|
|
|
Unlevered Cash
Flow
|
$
|
1,229
|
|
1,382
|
|
Add back: cash
Integration and Transformation Costs (1)
|
105
|
|
52
|
|
Add back: Special
Items (1)
|
6
|
|
—
|
|
Unlevered Cash
Flow excluding cash Integration and Transformation Costs and
Special Items
|
$
|
1,340
|
|
1,434
|
|
|
(1) Refer to Non-GAAP Integration
and Transformation Costs and Special Items table for details of
the Integration and Transformation Costs and Special Items included
above.
|
CenturyLink,
Inc.
|
(doing business as
Lumen Technologies)
|
Adjusted EBITDA
Non-GAAP Reconciliation
|
(UNAUDITED)
|
($ in
millions)
|
|
|
|
|
3Q20
|
3Q19
|
Net
income
|
$
|
366
|
|
302
|
|
Income tax
expense
|
114
|
|
108
|
|
Total other expense,
net
|
408
|
|
540
|
|
Depreciation and
amortization expense
|
1,193
|
|
1,235
|
|
Share-based
compensation expense
|
31
|
|
38
|
|
Adjusted
EBITDA
|
$
|
2,112
|
|
2,223
|
|
|
|
|
Add back: Integration
and Transformation Costs(1)
|
$
|
76
|
|
38
|
|
Add back: Special
Items (1)
|
2
|
|
—
|
|
Adjusted EBITDA
excluding Integration and Transformation Costs and Special
Items
|
$
|
2,190
|
|
2,261
|
|
|
|
|
Total
revenue
|
$
|
5,167
|
|
5,350
|
|
|
|
|
Adjusted EBITDA
margin
|
40.9%
|
|
41.6%
|
|
Adjusted EBITDA
margin excluding Integration and Transformation Costs and Special
Items
|
42.4%
|
|
42.3%
|
|
|
|
|
(1) Refer to Non-GAAP Integration
and Transformation Costs and Special Items table for details of
the Integration and Transformation Costs and Special Items included
above.
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/lumen-technologies-reports-third-quarter-2020-results-301166588.html
SOURCE Lumen Technologies