Richard Davies wrote: The UK has a good crop of technology pioneers in cloud computing - for example ElasticHosts, FlexiScale, Flexiant, OnApp - and also some strong government initiatives such as G-Cloud.
We will have to see whether this kind of technical leadership converts into swift mass-market adoption or not.
Level 3 Communications, Inc. (NASDAQ: LVLT) reported consolidated
revenue of $924 million for the fourth quarter 2009, compared to
consolidated revenue of $916 million for the third quarter 2009 and
$1.05 billion for the fourth quarter 2008. For the full year 2009,
consolidated revenue was $3.76 billion, compared to $4.30 billion in
2008.
The net loss for the fourth quarter 2009 was $182 million, or $0.11 per
share. This compared to a net loss of $170 million, or $0.10 per share
for the third quarter 2009. For the fourth quarter 2008, the company
reported net income of $43 million, or $0.03 per basic share and a net
loss of $0.04 per diluted share, which included a gain on the
extinguishment of debt of $86 million or approximately $0.05 per
share. The net loss for 2009 was $618 million, or $0.38 per share. The
net loss for 2008 was $318 million, or $0.20 per share, which included a
gain of $237 million, or $0.15 per share on the sale of the company’s
Vyvx Advertising Distribution business, a gain on the extinguishment of
debt, and the benefit of adjustments made in the fourth quarter 2008.
Consolidated Adjusted EBITDAwas $217 million in the fourth
quarter 2009, compared to $213 million in the third quarter 2009. In the
fourth quarter 2008, Consolidated Adjusted EBITDA was $271 million,
which excludes the benefits of adjustments made in the quarter as
described on page 2 of the 4Q09 Earnings Presentation. For the full year
2009, Consolidated Adjusted EBITDA was $909 million, compared to $988
million for the full year 2008, which excludes the benefit of the 2008
adjustments.
“We saw continued improvement in customer buying behavior during the
fourth quarter 2009, which contributed to sequential growth in both Core
Network Services revenue and sales,” said James Crowe, CEO of Level 3.
“And we were pleased to deliver positive Free Cash Flow in both the
fourth quarter 2009 and for the full year 2009, while continuing to
invest in expanding our sales force and local market infrastructure.”
Includes Vyvx Advertising Distribution business revenues of $15
million for the full year 2008.
(2)
Excluding Fourth Quarter 2008 Adjustments of $52 million,
Consolidated Adjusted EBITDA would have been $271 million and $988
million for the fourth quarter 2008 and full year 2008,
respectively.
(3)
See schedule of non-GAAP metrics for definition and
reconciliation to GAAP measures.
Communications Business
Revenue
Total Communications Revenue for the fourth quarter 2009 was $906
million, versus $901 million in the third quarter 2009 and $1.03 billion
for the fourth quarter 2008. Total Communications Revenue for 2009 was
$3.70 billion, compared to $4.23 billion in 2008.
Note: For purposes of this press release, “Normalized” means reported
prior period revenues after subtracting the revenues from the Vyvx
Advertising Distribution business, which was sold on June 5, 2008.
Communications Revenue
($ in millions)
Fourth Quarter 2009
Fourth Quarter 2008
Percent Change
Full Year 2009
Normalized Full Year 2008
Percent Change
Core Network Services(1)
$706
$785
(10%)
$2,843
$3,132
(9%)
Wholesale Voice Services
$162
$181
(10%)
$660
$713
(7%)
Total Core Communications Services(1)
$868
$966
(10%)
$3,503
$3,845
(9%)
Other Communications Services
$38
$68
(44%)
$192
$366
(48%)
Total Communications Revenue(1)
$906
$1,034
(12%)
$3,695
$4,211
(12%)
(1)
Excludes Core Network Services revenue associated with the Vyvx
Advertising Distribution business of $15 million for the full year
2008.
Core Network Services revenue was $706 million in the fourth quarter
2009, an increase of 1 percent compared to $701 million in the third
quarter 2009. Core Network Services revenue decreased by 10 percent
compared to $785 million in the fourth quarter 2008. Core Network
Services revenue by market group was:
Core Network Services Revenue
($ in millions)
Fourth Quarter 2009
Fourth Quarter 2008
Percent Change
Third Quarter 2009
Percent Change
Wholesale Markets Group
$348
$385
(10%)
$342
2%
Business Markets Group
$199
$230
(13%)
$203
(2%)
Content Markets Group
$86
$99
(13%)
$81
6%
European Markets Group
$73
$71
3%
$75
(3%)
Total Core Network Services Revenue
$706
$785
(10%)
$701
1%
Wholesale Voice Services Revenue
$162
$181
(10%)
$158
3%
Core Communications Services Revenue
$868
$966
(10%)
$859
1%
For the full year 2009, Core Network Services revenue was $2.84 billion,
compared to $3.15 billion for the full year 2008.
Deferred Revenue
The communications deferred revenue balance was $902 million at the end
of the fourth quarter 2009, compared to $880 million at the end of the
third quarter 2009 and $887 million at the end of the fourth quarter
2008.
Cost of Revenue
Communications cost of revenue for the fourth quarter 2009 decreased to
$361 million, versus $369 million in the third quarter 2009 and $414
million in the fourth quarter 2008. For the full year 2009,
communications cost of revenue was $1.50 billion, compared to $1.74
billion for the full year 2008.
Communications gross margin increased to 60.2 percent for the fourth
quarter 2009, compared to 59.0 percent for the third quarter 2009 and
60.0 percent in the fourth quarter 2008.
Communications gross margin increased to 59.4 percent for the full year
2009, compared to 58.8 percent for the full year 2008.
Selling, General and Administrative (SG&A) Expenses
Communications SG&A expenses were $352 million for the fourth quarter
2009, an increase compared to $326 million in the third quarter 2009.
This increase was primarily a result of a bonus accrual and an increase
in sales and sales support headcount in the fourth quarter 2009. Fourth
quarter 2008 SG&A expenses were $365 million, excluding the net benefit
of the adjustments in that quarter.
Communications SG&A expenses include $24 million, $10 million and $17
million of non-cash compensation expense for the fourth quarter 2009,
the third quarter 2009 and the fourth quarter 2008, respectively.
Excluding non-cash compensation expense, Communications SG&A expenses
were $328 million in the fourth quarter 2009, compared to $316 million
in the third quarter 2009 and $348 million in the fourth quarter 2008,
excluding the net benefits of the adjustments in that quarter.
Communications SG&A expenses, excluding non-cash compensation expenses,
declined to $1.28 billion for the full year 2009 compared to $1.49
billion for the full year 2008, which excludes non-cash compensation and
the net benefit from the adjustments in the fourth quarter 2008.
Adjusted EBITDA
Communications Adjusted EBITDA was $216 million for the fourth quarter
2009 compared to $215 million for the third quarter 2009. Communications
Adjusted EBITDA was $324 million for the fourth quarter 2008, or $272
million excluding the adjustments during the period.
Communications Adjusted EBITDA margin was 23.8 percent in the fourth
quarter 2009, which compares to 23.9 percent for the third quarter 2009,
and 26.3 percent for the fourth quarter 2008, excluding the adjustments
in that quarter.
Communications Adjusted EBITDA excludes non-cash compensation expense
and includes restructuring charges. Restructuring charges were $1
million for the fourth quarter 2009, $1 million for the third quarter
2009, and $12 million for the fourth quarter 2008.
Communications Adjusted EBITDA was $910 million for the full year 2009,
compared to $987 million for the full year 2008, excluding the benefit
of the adjustments in the fourth quarter 2008.
Consolidated Cash Flow and Liquidity
During the fourth quarter 2009, Unlevered Cash Flow was $218 million,
compared to $152 million for the third quarter 2009 and $251 million for
the fourth quarter 2008.
Free Cash Flow was $97 million for the fourth quarter 2009, compared to
$9 million in the third quarter 2009 and $124 million for the fourth
quarter 2008.
For the full year 2009, Unlevered Cash Flow increased to $559 million
compared to $480 million in 2008. Free Cash Flow increased to positive
$44 million in 2009 compared to negative $36 million in 2008. Capital
expenditures were $313 million for the full year 2009 compared to $449
million in 2008.
During the fourth quarter 2009, the company repurchased approximately
$73 million of debt with maturities from 2010 through 2012. After the
close of the quarter, the company announced and closed the private
issuance by its wholly owned subsidiary, Level 3 Financing, Inc., of
$640 million aggregate principal amount of its 10% Senior Notes due
2018, and completed a tender offer for approximately 99.4 percent of
Level 3 Financing’s 12.25% Senior Notes due 2013. As a result of these
financing transactions completed in January 2010, the company expects to
record a $55 million loss on the extinguishment of debt in the first
quarter of 2010.
As of Dec. 31, 2009, the company had cash and cash equivalents of
approximately $836 million.
2010 Business Outlook
“In 2010, while we are still cautious about the effect the economy will
have on our business, we believe it is the right time to increase our
investment for growth,” said Sunit Patel, executive vice president and
CFO of Level 3. “As such, we expect to see an increase in capital
expenditures in the coming year. We are expanding our sales force and
sales support operations. As a result, we expect overall operating
expenses to increase slightly compared to 2009.”
In 2010, the company expects GAAP interest expense to increase to
approximately $585 million and net cash interest expense to increase to
approximately $525 million.
Disclosure
Beginning with the first quarter 2010 results, the company will modify
its revenue disclosure to reflect changes in the way certain customers
are classified within its market-facing groups. Using the reporting
categories that will be used for the first quarter 2010 results, in the
fourth quarter and third quarter 2009, Core Network Services revenue
would have been reported as follows:
Core Network Services Revenues by Customer Type ($ in
millions)
Fourth Quarter 2009
Third Quarter 2009
Percent Change
Wholesale
$353
$347
2%
Large Enterprise and Federal
$129
$123
5%
Mid-Market
$151
$155
(3%)
Europe
$73
$75
(3%)
Total Core Network Services Revenue
$706
$700
1%
Beginning with the first quarter 2010, the company will no longer use
the Wholesale Markets Group, Business Markets Group, Content Markets
Group and European Markets Group designations in reporting revenue.
Summary
“While we remain cautious, we do see evidence that customers are
returning to more historically normal levels of purchases,” said Crowe.
“We therefore expect to increase investment in both sales personnel and
in expanding our network so that we benefit from improving trends.
Longer term, the fundamentals of both demand and pricing remain
generally positive as online distribution of media and content continues
to replace alternative delivery channels.”
Conference Call and Web Site Information
Level 3 will hold a conference call to discuss the company’s fourth
quarter results at 10 a.m. EST today. To join the call, please dial
888-208-1386 or 913-312-0940 passcode 4967743. A live broadcast of the
call can also be heard on Level 3’s Web site at www.level3.com.
During the call, the company will review an earnings presentation that
summarizes the results of the quarter. The company has also provided a
supplemental schedule with historical financial results. The
presentation and supplemental schedule may be accessed at http://lvlt.client.shareholder.com/results.cfm.
An audio replay of the call will be available until 11:59 p.m. EST on
Friday, Feb. 19, 2010, by dialing 888-203-1112 or 719-457-0820, access
code 4967743. The archived webcast of the fourth quarter conference call
together with the press release, financial statements, earnings
presentation, and non-GAAP reconciliations may also be accessed at http://www.level3.com/investor_relations/index.html.
For additional information please call 720-888-2502.
About Level 3 Communications
Level 3 Communications, Inc. (NASDAQ: LVLT) is a leading international
provider of fiber-based communications services. Enterprise, content,
wholesale and government customers rely on Level 3 to deliver services
with an industry-leading combination of scalability and value over an
end-to-end fiber network. Level 3 offers a portfolio of metro and
long-haul services, including transport, data, Internet, content
delivery and voice. For more information, visit www.Level3.com.
Some of the statements made in this press release are forward looking
in nature. These statements are based on management’s current
expectations or beliefs. These forward looking statements are not a
guarantee of performance and are subject to a number of uncertainties
and other factors, many of which are outside Level 3’s control, which
could cause actual events to differ materially from those expressed or
implied by the statements. The most important factors that could prevent
Level 3 from achieving its stated goals include, but are not limited to,
the current uncertainty in the global financial markets and the global
economy; disruptions in the financial markets that could affect Level
3’s ability to obtain additional financing; as well as the company’s
ability to: successfully integrate acquisitions; increase the volume of
traffic on the network; defend intellectual property and proprietary
rights; develop effective business support systems; manage system and
network failures or disruptions; develop new services that meet customer
demands and generate acceptable margins; attract and retain qualified
management and other personnel; and meet all of the terms and conditions
of debt obligations. Additional information concerning these and other
important factors can be found within Level 3’s filings with the
Securities and Exchange Commission. Statements in this press release
should be evaluated in light of these important factors. Level 3 is
under no obligation to, and expressly disclaims any such obligation to,
update or alter its forward-looking statements, whether as a result of
new information, future events, or otherwise.
Non-GAAP Metrics
Pursuant to Regulation G, the company is hereby providing a
reconciliation of non-GAAP financial metrics to the most directly
comparable GAAP measure.
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,
independently of regularly reported non-cash charges and infrequent or
unusual events.
Consolidated Revenue is defined as total revenue from the
Consolidated Statements of Operations.
Communications Revenue is defined as communications revenue from
the Consolidated Statements of Operations.
Normalized Communications Revenue is defined as communications
revenue from the Consolidated Statements of Operations less Vyvx
advertising distribution business revenue. The Vyvx advertising
distribution business was sold in June 2008.
Core Communications Services Revenue includes core network
services revenue and wholesale voice services revenue.
Normalized Core Communications Services Revenue includes core
network services revenue and wholesale voice services less Vyvx
advertising distribution business revenue.
Core Network Services Revenue includes revenue from transport and
infrastructure, IP and data services, local and enterprise voice
services, and Level 3 Vyvx broadcast.
Normalized Core Network Services Revenue includes revenue from
transport and infrastructure, IP and data services, local and enterprise
voice services, and Level 3 Vyvx broadcast services less Vyvx
advertising distribution business revenue.
Year Ended December 31, 2008
Vyvx
Advertising
Revenue Metrics
Distribution
($ in millions)
As Reported
Business
Normalized
Core Network Services Revenue:
Wholesale Markets Group
$
1,528
$
-
$
1,528
Business Markets Group
936
-
936
Content Markets Group
394
(15
)
379
European Markets Group
289
-
289
Total Core Network Services Revenue
3,147
(15
)
3,132
Wholesale Voice Services Revenue:
Wholesale Markets Group
649
-
649
Business Markets Group
23
-
23
Content Markets Group
4
-
4
European Markets Group
37
-
37
Total Wholesale Voice Services Revenue
713
-
713
Core Communications Services Revenue:
Wholesale Markets Group
2,177
-
2,177
Business Markets Group
959
-
959
Content Markets Group
398
(15
)
383
European Markets Group
326
-
326
Total Core Communications Services Revenue
3,860
(15
)
3,845
Other Communications Revenue
366
-
366
Total Communications Revenue
4,226
(15
)
4,211
Other Revenue
75
-
75
Total Consolidated Revenue
$
4,301
$
(15
)
$
4,286
Communications Gross Margin($) is defined as
Communications Revenue less Communications Cost of Revenue from the
Consolidated Statements of Operations.
Communications Gross Margin (%) is defined as Communications
Gross Margin ($) divided by Communications Revenue. Management believes
that gross margin is a relevant metric to provide to investors, as it is
a metric that management uses to measure the margin available to the
company after it pays third party network services costs; in essence, a
measure of the efficiency of the company’s network.
Adjusted EBITDA is defined as net income (loss) from the
Consolidated Statements of Operations before income taxes, total other
income (expense), non-cash impairment charges, depreciation and
amortization and non-cash stock compensation expense.
Adjusted EBITDA on a Normalized Basis is defined as Adjusted
EBITDA less a net benefit of $52 million from four adjustments taken in
the fourth quarter 2008 (“Fourth Quarter 2008 Adjustments”), which are
comprised of an $86 million benefit related to asset retirement
obligation (“ARO”) adjustments, partially offset by $14 million in
patent-related litigation expenses, $12 million in restructuring charges
and $8 million in real estate lease impairment charges.
Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by
revenue.
Adjusted EBITDA Margin on a Normalized Basis is defined as
Adjusted EBITDA on a Normalized Basis divided by revenue.
Adjusted EBITDA Metrics
Q4 2009
($ in millions)
Communications
Other
Consolidated
Net Income (Loss)
$
(169
)
$
(13
)
$
(182
)
Income Tax Expense (Benefit)
(3
)
-
(3
)
Total Other (Income) Expense
134
8
142
Depreciation and Amortization
230
6
236
Non-cash Stock Compensation
24
-
24
Adjusted EBITDA
$
216
$
1
$
217
Revenue
$
906
Adjusted EBITDA Margin
23.8
%
Adjusted EBITDA Metrics
Q3 2009
($ in millions)
Communications
Other
Consolidated
Net Income (Loss)
$
(166
)
$
(4
)
$
(170
)
Income Tax Expense
1
1
2
Total Other (Income) Expense
142
-
142
Depreciation and Amortization
228
1
229
Non-cash Stock Compensation
10
-
10
Adjusted EBITDA
$
215
$
(2
)
$
213
Revenue
$
901
Adjusted EBITDA Margin
23.9
%
Adjusted EBITDA Metrics
Q4 2008
($ in millions)
Communications
Other
Consolidated
Net Income (Loss)
$
39
$
4
$
43
Income Tax Expense
1
1
2
Total Other (Income) Expense
40
(3
)
37
Depreciation and Amortization
227
(3
)
224
Non-cash Stock Compensation
17
-
17
Adjusted EBITDA
$
324
$
(1
)
$
323
ARO Adjustment
(86
)
-
(86
)
Patent-related Litigation Expense
14
-
14
Real Estate Lease Impairment
8
-
8
Restructuring Charges
12
-
12
Adjusted EBITDA on a Normalized Basis
$
272
$
(1
)
$
271
Revenue
$
1,034
$
15
$
1,049
Adjusted EBITDA Margin
31.3
%
Adjusted EBITDA Margin on a Normalized Basis
26.3
%
Adjusted EBITDA Metrics
Year Ended December 31, 2009
($ in millions)
Communications
Other
Consolidated
Net Income (Loss)
$
(605
)
$
(13
)
$
(618
)
Income Tax Expense (Benefit)
-
1
1
Total Other (Income) Expense
550
2
552
Depreciation and Amortization
906
9
915
Non-cash Stock Compensation
59
-
59
Adjusted EBITDA
$
910
$
(1
)
$
909
Revenue
$
3,695
Adjusted EBITDA Margin
24.6
%
Adjusted EBITDA Metrics
Year Ended December 31, 2008
($ in millions)
Communications
Other
Consolidated
Net Income (Loss)
$
(322
)
$
4
$
(318
)
Income Tax Expense
4
2
6
Total Other (Income) Expense
350
(7
)
343
Depreciation and Amortization
929
2
931
Non-cash Stock Compensation
78
-
78
Adjusted EBITDA
$
1,039
$
1
$
1,040
ARO Adjustment
(86
)
-
(86
)
Patent-related Litigation Expense
14
-
14
Restructuring Charges
12
-
12
Real Estate Lease Impairment
8
-
8
Adjusted EBITDA on a Normalized Basis
$
987
$
1
$
988
Revenue
$
4,226
$
75
$
4,301
Adjusted EBITDA Margin
24.6
%
Adjusted EBITDA Margin on a Normalized Basis
23.4
%
Management believes that Adjusted EBITDA, Adjusted EBITDA on a
Normalized Basis, Adjusted EBITDA Margin and Adjusted EBITDA Margin on a
Normalized Basis are relevant and useful metrics to provide to
investors, as they are an important part of the company’s internal
reporting and are key measures used by Management to evaluate
profitability and operating performance of the company and to make
resource allocation decisions. Management believes such measures are
especially important in a capital-intensive industry such as
telecommunications. Management also uses Adjusted EBITDA, Adjusted
EBITDA on a Normalized Basis, Adjusted EBITDA Margin and Adjusted EBITDA
Margin on a Normalized Basis to compare the company’s performance to
that of its competitors and to eliminate certain non-cash and
non-operating items in order to consistently measure from period to
period its ability to fund capital expenditures, fund growth, service
debt and determine bonuses. Adjusted EBITDA excludes non-cash impairment
charges and non-cash stock compensation expense because of the non-cash
nature of these items. Adjusted EBITDA also excludes interest income,
interest expense and income taxes because these items are associated
with the company’s capitalization and tax structures. Adjusted EBITDA
also excludes depreciation and amortization expense because these
non-cash expenses reflect the impact of capital investments which
management believes should be evaluated through free cash flow. Adjusted
EBITDA excludes the gain on extinguishment of debt and other, net
because these items are not related to the primary operations of the
company. Adjusted EBITDA for the fourth quarter 2008 and year ended Dec.
31, 2008 is normalized for the net benefit of $52 million from a
reduction in estimated asset retirement obligations of $86 million, $14
million charge for patent litigation expenses, $12 million in
restructuring charges for employee workforce reductions, and $8 million
in real estate lease impairment charges.
There are limitations to using non-GAAP financial measures, including
the difficulty associated with comparing companies that use similar
performance measures whose calculations may differ from the company’s
calculations. Additionally, this financial measure does not include
certain significant items such as interest income, interest expense,
income taxes, depreciation and amortization, non-cash impairment
charges, non-cash stock compensation expense, the gain on extinguishment
of debt and net other income (expense). Adjusted EBITDA and Adjusted
EBITDA Margin should not be considered a substitute for other measures
of financial performance reported in accordance with GAAP.
Unlevered Cash Flow is defined as net cash provided by (used in)
operating activities less capital expenditures, plus cash interest paid
and less interest income all as disclosed in the Consolidated Statements
of Cash Flows or the Consolidated Statements of Operations. Management
believes that Unlevered Cash Flow is a relevant metric to provide to
investors, as it is an indicator of the operational strength and
performance of the company and, measured over time, provides management
and investors with a sense of the growth pattern of the business.
There are material limitations to using Unlevered Cash Flow to measure
the company against some of its competitors as it excludes certain
material items such as payments on and repurchases of long-term debt,
interest income and cash interest expense. Level 3 does not currently
pay a significant amount of income taxes due to net operating losses,
and therefore, generates higher cash flow than a comparable business
that does pay income taxes. Additionally, this financial measure is
subject to variability quarter over quarter as a result of the timing of
payments related to accounts receivable and accounts payable and capital
expenditures. Unlevered Cash Flow should not be used as a substitute for
net change in cash and cash equivalents on the Consolidated Statements
of Cash Flows.
Free Cash Flow is defined as net cash provided by (used in)
operating activities less capital expenditures as disclosed in the
Consolidated Statements of Cash Flows. Management believes that Free
Cash Flow is a relevant metric to provide to investors, as it is an
indicator of the company’s ability to generate cash to service its debt.
Free Cash Flow excludes cash used for acquisitions and principal
repayments.
There are material limitations to using Free Cash Flow to measure the
company against some of its competitors as Level 3 does not currently
pay a significant amount of income taxes due to net operating losses,
and therefore, generates higher cash flow than a comparable business
that does pay income taxes. Additionally, this financial measure is
subject to variability quarter over quarter as a result of the timing of
payments related to accounts receivable and accounts payable and capital
expenditures. This financial measure should not be used as a substitute
for net change in cash and cash equivalents on the Consolidated
Statements of Cash Flows.
Unlevered Cash Flow and Free Cash Flow
Three Months Ended December 31, 2009
Unlevered
($ in millions)
Cash Flow
Free Cash Flow
Net Cash Provided by Operating Activities
$
177
$
177
Capital Expenditures
$
(80
)
$
(80
)
Cash Interest Paid
$
121
N/A
Interest Income
$
(-
)
N/A
Total
$
218
$
97
Unlevered Cash Flow and Free Cash Flow
Three Months Ended September 30, 2009
Unlevered
($ in millions)
Cash Flow
Free Cash Flow
Net Cash Provided by Operating Activities
$
84
$
84
Capital Expenditures
$
(75
)
$
(75
)
Cash Interest Paid
$
143
N/A
Interest Income
$
(-
)
N/A
Total
$
152
$
9
Unlevered Cash Flow and Free Cash Flow
Three Months Ended December 31, 2008
Unlevered
($ in millions)
Cash Flow
Free Cash Flow
Net Cash Provided by Operating Activities
$
231
$
231
Capital Expenditures
$
(107
)
$
(107
)
Cash Interest Paid
$
129
N/A
Interest Income
$
(2
)
N/A
Total
$
251
$
124
Unlevered Cash Flow and Free Cash Flow
Year Ended December 31, 2009
Unlevered
($ in millions)
Cash Flow
Free Cash Flow
Net Cash Provided by Operating Activities
$
357
$
357
Capital Expenditures
$
(313
)
$
(313
)
Cash Interest Paid
$
517
N/A
Interest Income
$
(2
)
N/A
Total
$
559
$
44
Unlevered Cash Flow and Free Cash Flow
Year Ended December 31, 2008
Unlevered
($ in millions)
Cash Flow
Free Cash Flow
Net Cash Provided by Operating Activities
$
413
$
413
Capital Expenditures
$
(449
)
$
(449
)
Cash Interest Paid
531
N/A
Interest Income
$
(15
)
N/A
Total
$
480
$
(36
)
Attachment #1
LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited)
Three Months Ended
Year Ended
December 31,
September 30,
December 31,
December 31,
December 31,
(dollars in millions, except per share data)
2009
2009
2008
2009
2008
Revenue:
Communications
$
906
$
901
$
1,034
$
3,695
$
4,226
Coal Mining
18
15
15
67
75
Total Revenue
924
916
1,049
3,762
4,301
Costs and Expenses (exclusive of depreciation and amortization
shown separately below):
Cost of Revenue:
Communications
361
369
414
1,499
1,740
Coal Mining
15
18
16
66
69
Total Cost of Revenue
376
387
430
1,565
1,809
Depreciation and Amortization
236
229
224
915
931
Selling, General and Administrative
354
325
301
1,338
1,505
Restructuring Charges
1
1
12
9
25
Total Costs and Expenses
967
942
967
3,827
4,270
Operating Income (Loss)
(43
)
(26
)
82
(65
)
31
Other Income (Expense):
Interest income
-
-
2
2
15
Interest expense
(150
)
(147
)
(143
)
(595
)
(570
)
Gain on sale of business groups, net
-
-
3
-
99
Gain (loss) on extinguishment of debt
(2
)
2
86
14
89
Other, net
10
3
15
27
24
Total Other Income (Expense)
(142
)
(142
)
(37
)
(552
)
(343
)
Income (Loss) Before Income Taxes
(185
)
(168
)
45
(617
)
(312
)
Income Tax Benefit (Expense)
3
(2
)
(2
)
(1
)
(6
)
Net Income (Loss)
$
(182
)
$
(170
)
$
43
$
(618
)
$
(318
)
Earnings (Loss) per Share:
Basic
$
(0.11
)
$
(0.10
)
$
0.03
$
(0.38
)
$
(0.20
)
Diluted
$
(0.11
)
$
(0.10
)
$
(0.04
)
$
(0.38
)
$
(0.20
)
Shares Used to Compute Earnings (Loss) per Share (in thousands):
Basic
1,641,091
1,637,727
1,606,229
1,633,049
1,564,996
Diluted
1,641,091
1,637,727
1,629,052
1,633,049
1,564,996
Financial statements for the three months and year ended December
31, 2008 have been adjusted for the retrospective application of
Accounting Standards Codification ("ASC") 470-20 (formerly FSP APB
14-1).
Receivables, less allowances for doubtful accounts of $18, $20 and
$16, respectively
323
356
390
Other
97
97
81
Total Current Assets
1,259
988
1,242
Property, Plant and Equipment, net
5,687
5,828
6,159
Restricted Cash and Securities
122
124
127
Goodwill
1,429
1,430
1,432
Other Intangibles, net
467
490
559
Other Assets
98
108
115
Total Assets
$
9,062
$
8,968
$
9,634
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable
$
364
$
351
$
365
Current portion of long-term debt
705
160
186
Accrued payroll and employee benefits
51
32
105
Accrued interest
140
124
117
Current portion of deferred revenue
162
153
168
Other
97
82
111
Total Current Liabilities
1,519
902
1,052
Long-Term Debt, less current portion
5,755
6,100
6,245
Deferred Revenue, less current portion
740
727
719
Other Liabilities
557
568
597
Total Liabilities
8,571
8,297
8,613
Stockholders' Equity
491
671
1,021
Total Liabilities and Stockholders' Equity
$
9,062
$
8,968
$
9,634
Financial statements as of December 31, 2008 have been adjusted
for the retrospective application of Accounting Standards
Codification ("ASC") 470-20 (formerly FSP APB 14-1).