Cincinnati Bell Inc. (ticker: CBB, exchange: New York Stock Exchange (.N))
News Release -
4-Nov-2009
Cincinnati Bell Inc. Reports Third Quarter 2009 Results
-
Diluted earnings per share of 12 cents up 18 percent versus third
quarter 2008 and up 7 percent versus second quarter 2009;
-
Revenue of $338 million down 3 percent to last year and up 3 percent
sequentially;
-
Adjusted EBITDA of $120 million flat to last year and up 2 percent
sequentially;
-
Returned $58 million to shareholders - $25 million of share
repurchases and $33 million of debt repurchases at a 24 percent
discount;
-
Completed $500 million issuance in October 2009 of 8¼% Senior Notes
due 2017 to call the company’s outstanding 7¼% Senior Notes due 2013 –
eliminating all significant debt maturities until 2014;
-
Named recently as service provider partner to the newly formed Virtual
Computing Environment Coalition, a joint venture including Cisco, EMC
and VMware;
-
Reiterates 2009 guidance
CINCINNATI--(BUSINESS WIRE)--Nov. 4, 2009--
Cincinnati Bell Inc. (NYSE:CBB) today announced third quarter 2009 net
income of $28 million, or 12 cents diluted earnings per share, which is
a per share increase of 18 percent compared to the third quarter of 2008
and 7 percent versus the second quarter of 2009. Total revenues for the
third quarter 2009 of $338 million decreased 3 percent from the third
quarter of 2008 but increased 3 percent sequentially. Operating income
of $73 million, which includes a $5 million loss on sale of wireless
spectrum, decreased $7 million or 8 percent compared to the third
quarter 2008, and decreased $2 million or 3 percent compared to the
second quarter 2009. Adjusted earnings before interest, taxes,
depreciation and amortization1 (Adjusted EBITDA) of $120
million was comparable to last year and up $2 million or 2 percent
sequentially.
“Despite the continuing difficult economic climate, we are pleased that
our revenue increased compared to the second quarter, driven by growth
in our Technology Solutions and Wireless businesses. This enabled us to
deliver the same level of Adjusted EBITDA that we generated last year,”
said Jack Cassidy, president and chief executive officer. “Now that we
have refinanced our 2013 debt, we have a significant amount of operating
and financial flexibility. This flexibility will allow us to focus our
efforts on investing and growing our data center business, which over
the last few years has performed extremely well and was recently
recognized as a service provider partner to the newly formed Virtual
Computing Environment Coalition. This joint venture includes Cisco, EMC
and VMware and will provide private virtualized cloud services. We
believe this partnership will continue to help transform and further
grow our data center business.”
Quarterly Highlights
-
Quarterly revenue from Technology Solutions totaled $78 million,
reflecting a year-over-year increase in data center and managed
services revenue of $3 million or 10 percent and an increase in
revenue from telecom and IT equipment of $2 million or 5 percent. The
growth in the data center business was the primary contributor to the
16 percent increase in Adjusted EBITDA for Technology Solutions. On a
sequential quarterly basis, revenue and Adjusted EBITDA increased 18
percent and 21 percent, respectively, due to increased equipment sales.
-
Wireless service revenue in the third quarter 2009 was $72 million
compared to $74 million in the prior year quarter. Higher data
revenue, driven by smartphone subscriber growth, was more than offset
by lower voice revenue resulting from a year-over-year decline in
postpaid voice minutes of use per subscriber. Cincinnati Bell’s focus
on smartphone subscriber growth resulted in an additional 6,000
smartphone subscribers in the third quarter of 2009.
-
Cincinnati Bell continued to repurchase common stock under the program
authorized by its Board of Directors in February 2008. In the third
quarter of 2009, common stock repurchases totaled 7 million shares for
$25 million. Since the program’s inception, the company has purchased
44 million shares for $136 million, representing 18 percent of shares
outstanding at the end of 2007 and leaving $14 million to be spent in
the fourth quarter to complete the program.
-
The company’s net debt2 decreased by $86 million from the
third quarter of 2008 to $1.89 billion, dropping below $1.9 billion
for the first time in 10 years. Free cash flow3 of $35
million for the third quarter of 2009 increased $12 million from the
prior year period.
Financial and Operations Review
“This quarter’s profitability clearly shows the results of the
aggressive expense reductions we took in the first half of the year,
which enabled us to improve our Adjusted EBITDA margin by almost a full
percentage point and deliver the same Adjusted EBITDA versus the prior
year on lower revenue,” said Gary Wojtaszek, chief financial officer.
“We also continued to focus on managing our balance sheet by completing
an additional $25 million of share repurchases, opportunistically
purchasing $33 million of debt at a 24 percent discount, and, in October
2009, refinancing $440 million of debt with a very attractive $500
million 8 1/4% senior notes offering that doesn’t mature until 2017.”
Wireline Segment
Third quarter 2009 revenue totaled $191 million, a decrease of $10
million or 5 percent from a year ago. The cost reduction programs
initiated by the company caused operating income of $66 million and
Adjusted EBITDA of $93 million to both be flat compared to the third
quarter of 2008.
Year-over-year total access line loss in the third quarter 2009 was 6.8
percent, consistent with the overall loss experienced over the past
year. Growth in residential and business access lines in the company’s
expansion markets continued to partially offset the impact of a loss of
access lines in its traditional service area.
Wireless Segment
Quarterly revenue from the Wireless segment of $78 million decreased $3
million or 4 percent compared to the prior year, and increased $1
million or 2 percent versus the second quarter of 2009. Third quarter
2009 operating income of $4 million includes a $5 million loss on the
sale of wireless spectrum for the Indianapolis, Indiana region, and is
the primary cause of the $7 million operating income decrease compared
to the third quarter of 2008. Adjusted EBITDA of $19 million decreased
by $2 million compared both to the prior year and the second quarter of
2009.
Postpaid subscriber average revenue per user (ARPU) in the third quarter
was $49.27 compared to $48.82 a year ago and included data ARPU growth
of 23 percent. This improvement reflects positive momentum in acquiring
smartphone subscribers. Prepaid ARPU was $28.70, up $2.37 year-over-year.
Technology Solutions Segment
Technology Solutions quarterly revenue of $78 million increased $5
million or 7 percent from the third quarter of 2008, which includes an
increase in data center and managed services revenue of $3 million or 10
percent year-over-year. Operating income of $7 million and Adjusted
EBITDA of $12 million were both up 16 percent from a year ago, driven by
the increased data center revenue.
Compared to the second quarter of 2009, revenue increased $12 million or
18 percent due to increased equipment sales, as customer demand for IT
equipment that had been suppressed by the economy began to be realized
in the third quarter of 2009. Operating income and Adjusted EBITDA were
both up $2 million sequentially due to the increased equipment sales and
lower operating costs.
Data center utilization was 80 percent on 271,000 square feet of data
center space at September 30, 2009 compared to 88 percent on 202,000
square feet at the end of the third quarter of 2008.
2009 Outlook
|
Cincinnati Bell reaffirms its guidance for 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 Guidance
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
$1.3 - $1.4 billion
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
Approx. $480 million*
|
|
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
Approx. $150 million*
|
|
|
|
*Plus or minus 2 percent
|
|
|
|
|
Conference Call/Webcast
Cincinnati Bell will host a conference call today at 10:00 a.m. (ET) to
discuss its results for the third quarter of 2009. A live webcast of the
call will be available via the Investor Relations section of www.cincinnatibell.com.
The conference call dial-in number is (866) 780-1233. Callers located
outside of the U.S. and Canada may dial (816) 581-1571. A taped replay
of the conference call will be available one hour after the conclusion
of the call until 5:00 p.m. on November 18, 2009. For U.S. callers, the
replay will be available at (888) 203-1112. For callers outside of the
U.S. and Canada, the replay will be available at (719) 457-0820. The
replay reference number is 1849573. An archived version of the webcast
will also be available in the Investor Relations section of www.cincinnatibell.com.
Safe Harbor Note
Certain of the statements and predictions contained in this release
constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act. In particular, statements, projections
or estimates that include or reference the words “believes,”
“anticipates,” “plans,” “intends,” “expects,” “will,” or any similar
expression fall within the safe harbor for forward-looking statements
contained in the Reform Act. Actual results or outcomes may differ
materially from those indicated or suggested by any such forward-looking
statement for a variety of reasons, including, but not limited to:
changing market conditions and growth rates within the
telecommunications industry or generally within the overall economy;
changes in competition in markets in which the company operates;
pressures on the pricing of company products and services; advances in
telecommunications technology; the ability to generate sufficient cash
flow to fund the company’s business plan, repay the company’s debt and
interest obligations, and maintain its networks; the ability to
refinance indebtedness when required on commercially reasonable terms;
changes in the telecommunications regulatory environment; changes in the
demand for the company’s services and products; the demand for
particular products and services within the overall mix of products
sold, as the company’s products and services have varying profit
margins; the company’s ability to introduce new service and product
offerings on a timely and cost effective basis; work stoppage caused by
labor disputes; restrictions imposed under various credit facilities and
debt instruments; the company’s ability to attract and retain highly
qualified employees; the company’s ability to access capital markets and
the successful execution of restructuring initiatives; changes in the
funded status of the company’s retiree pension and healthcare plans;
disruption in operations caused by a health pandemic, such as the H1N1
influenza virus; changes in the company’s relationships with current
large customers, a small number of whom account for a significant
portion of company revenue; and disruption in the company’s back-office
information technology systems, including its billing system. More
information on potential risks and uncertainties is available in recent
filings with the Securities and Exchange Commission, including
Cincinnati Bell’s Form 10-K report, Form 10-Q reports and Form 8-K
reports. The forward-looking statements included in this release
represent company estimates as of November 3, 2009. Cincinnati Bell
anticipates that subsequent events and developments will cause its
estimates to change.
Use of Non-GAAP Financial Measures
This press release contains information about adjusted earnings before
interest, taxes, depreciation and amortization (Adjusted EBITDA), net
debt, free cash flow, and net income excluding special items. These are
non-GAAP financial measures used by Cincinnati Bell management when
evaluating results of operations and cash flow. Management believes
these measures also provide users of the financial statements with
additional and useful comparisons of current results of operations and
cash flows with past and future periods. Non-GAAP financial measures
should not be construed as being more important than comparable GAAP
measures. Detailed reconciliations of Adjusted EBITDA, net debt, free
cash flow, and net income excluding special items to comparable GAAP
financial measures have been included in the tables distributed with
this release and are available in the Investor Relations section of www.cincinnatibell.com.
1Adjusted EBITDA provides a useful measure of
operational performance. The company defines Adjusted EBITDA as GAAP
operating income plus depreciation, amortization, restructuring charges,
asset impairments, and other special items. Adjusted EBITDA should not
be considered as an alternative to comparable GAAP measures of
profitability and may not be comparable with the measure as defined by
other companies.
2Net debt provides a useful measure of liquidity and
financial health. The company defines net debt as the sum of the face
amount of short-term and long-term debt and unamortized premium and/or
discount, offset by cash and cash equivalents.
3Free cash flow provides a useful measure of
operational performance, liquidity and financial health. The company
defines free cash flow as cash provided by (used in) operating,
financing and investing activities, adjusted for the issuance and
repayment of debt, debt issuance costs, the repurchase of common stock,
and the proceeds from the sale or the use of funds from the purchase of
business operations. Free cash flow should not be considered as an
alternative to net income (loss), operating income (loss), cash flow
from operating activities, or the change in cash on the balance sheet
and may not be comparable with free cash flow as defined by other
companies. Although the company feels that there is no comparable GAAP
measure for free cash flow, the attached financial information
reconciles free cash flow to the net increase (decrease) in cash and
cash equivalents.
Net income excluding special items provides a useful measure of
operating performance. Net income excluding special items should not be
considered as an alternative to comparable GAAP measures of
profitability and may not be comparable with net income excluding
special items as defined by other companies.
About Cincinnati Bell Inc.
With headquarters in Cincinnati, Ohio, Cincinnati Bell (NYSE: CBB)
provides integrated communications solutions—including local, long
distance, data, Internet, and wireless services—that keep residential
and business customers in Greater Cincinnati and Dayton connected with
each other and with the world. In addition, businesses nationwide
ranging in size from start-up companies to large enterprises turn to
Cincinnati Bell for efficient, scalable office communications systems as
well as complex information technology solutions including data center
and managed services. Cincinnati Bell conducts its operations through
three business segments: Wireline, Wireless, and Technology Solutions.
For more information, visit www.cincinnatibell.com.
|
|
|
Cincinnati Bell Inc.
|
|
Consolidated Statements of Income
|
|
(Unaudited)
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
Ended September 30,
|
|
Change
|
|
Ended September 30,
|
|
Change
|
|
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
337.7
|
|
|
$
|
346.5
|
|
|
$
|
(8.8
|
)
|
|
(3%)
|
|
$
|
990.8
|
|
|
$
|
1,046.2
|
|
|
$
|
(55.4
|
)
|
|
(5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
152.9
|
|
|
|
154.8
|
|
|
|
(1.9
|
)
|
|
(1%)
|
|
|
431.0
|
|
|
|
473.6
|
|
|
|
(42.6
|
)
|
|
(9%)
|
|
|
|
Selling, general and administrative
|
|
64.7
|
|
|
|
71.5
|
|
|
|
(6.8
|
)
|
|
(10%)
|
|
|
209.4
|
|
|
|
213.8
|
|
|
|
(4.4
|
)
|
|
(2%)
|
|
|
|
Depreciation and amortization
|
|
41.2
|
|
|
|
38.7
|
|
|
|
2.5
|
|
|
6%
|
|
|
122.0
|
|
|
|
113.7
|
|
|
|
8.3
|
|
|
7%
|
|
|
|
Restructuring charges (gains)
|
|
0.9
|
|
|
|
1.7
|
|
|
|
(0.8
|
)
|
|
(47%)
|
|
|
(5.5
|
)
|
|
|
27.1
|
|
|
|
(32.6
|
)
|
|
n/m
|
|
|
|
Loss on sale of asset and asset impairment
|
|
4.8
|
|
|
|
-
|
|
|
|
4.8
|
|
|
n/m
|
|
|
4.8
|
|
|
|
1.2
|
|
|
|
3.6
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
73.2
|
|
|
|
79.8
|
|
|
|
(6.6
|
)
|
|
(8%)
|
|
|
229.1
|
|
|
|
216.8
|
|
|
|
12.3
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
31.5
|
|
|
|
35.0
|
|
|
|
(3.5
|
)
|
|
(10%)
|
|
|
94.6
|
|
|
|
106.1
|
|
|
|
(11.5
|
)
|
|
(11%)
|
|
|
Other income, net
|
|
(7.7
|
)
|
|
|
(1.0
|
)
|
|
|
(6.7
|
)
|
|
n/m
|
|
|
(7.4
|
)
|
|
|
(2.4
|
)
|
|
|
(5.0
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
49.4
|
|
|
|
45.8
|
|
|
|
3.6
|
|
|
8%
|
|
|
141.9
|
|
|
|
113.1
|
|
|
|
28.8
|
|
|
25%
|
|
|
Income tax expense
|
|
21.7
|
|
|
|
19.2
|
|
|
|
2.5
|
|
|
13%
|
|
|
59.1
|
|
|
|
48.0
|
|
|
|
11.1
|
|
|
23%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
27.7
|
|
|
|
26.6
|
|
|
|
1.1
|
|
|
4%
|
|
|
82.8
|
|
|
|
65.1
|
|
|
|
17.7
|
|
|
27%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
2.6
|
|
|
|
2.6
|
|
|
|
-
|
|
|
0%
|
|
|
7.8
|
|
|
|
7.8
|
|
|
|
-
|
|
|
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shareowners
|
$
|
25.1
|
|
|
$
|
24.0
|
|
|
$
|
1.1
|
|
|
5%
|
|
$
|
75.0
|
|
|
$
|
57.3
|
|
|
$
|
17.7
|
|
|
31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$
|
0.12
|
|
|
$
|
0.10
|
|
|
|
|
|
|
$
|
0.35
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.12
|
|
|
$
|
0.10
|
|
|
|
|
|
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
209.0
|
|
|
|
233.7
|
|
|
|
|
|
|
|
215.7
|
|
|
|
240.6
|
|
|
|
|
|
|
|
|
- Diluted
|
|
213.2
|
|
|
|
239.2
|
|
|
|
|
|
|
|
218.1
|
|
|
|
247.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Income Statement by Segment
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
Ended September 30,
|
|
Change
|
|
Ended September 30,
|
|
Change
|
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
Wireline
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voice - local service
|
$
|
83.0
|
|
$
|
96.0
|
|
$
|
(13.0
|
)
|
|
(14%)
|
|
$
|
260.8
|
|
|
$
|
295.9
|
|
$
|
(35.1
|
)
|
|
(12%)
|
|
|
|
Data
|
|
70.4
|
|
|
68.8
|
|
|
1.6
|
|
|
2%
|
|
|
211.0
|
|
|
|
204.3
|
|
|
6.7
|
|
|
3%
|
|
|
|
Long distance and VoIP
|
|
24.0
|
|
|
24.8
|
|
|
(0.8
|
)
|
|
(3%)
|
|
|
72.0
|
|
|
|
73.7
|
|
|
(1.7
|
)
|
|
(2%)
|
|
|
|
Other
|
|
13.5
|
|
|
11.0
|
|
|
2.5
|
|
|
23%
|
|
|
36.4
|
|
|
|
31.8
|
|
|
4.6
|
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
190.9
|
|
|
200.6
|
|
|
(9.7
|
)
|
|
(5%)
|
|
|
580.2
|
|
|
|
605.7
|
|
|
(25.5
|
)
|
|
(4%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
62.8
|
|
|
67.5
|
|
|
(4.7
|
)
|
|
(7%)
|
|
|
188.8
|
|
|
|
201.4
|
|
|
(12.6
|
)
|
|
(6%)
|
|
|
|
Selling, general and administrative
|
|
35.1
|
|
|
40.2
|
|
|
(5.1
|
)
|
|
(13%)
|
|
|
111.5
|
|
|
|
118.7
|
|
|
(7.2
|
)
|
|
(6%)
|
|
|
|
Depreciation and amortization
|
|
26.5
|
|
|
25.7
|
|
|
0.8
|
|
|
3%
|
|
|
77.7
|
|
|
|
75.9
|
|
|
1.8
|
|
|
2%
|
|
|
|
Restructuring charges (gains)
|
|
1.0
|
|
|
1.6
|
|
|
(0.6
|
)
|
|
(38%)
|
|
|
(5.5
|
)
|
|
|
26.0
|
|
|
(31.5
|
)
|
|
n/m
|
|
|
|
Asset impairment
|
|
-
|
|
|
-
|
|
|
-
|
|
|
n/m
|
|
|
-
|
|
|
|
1.2
|
|
|
(1.2
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses
|
|
125.4
|
|
|
135.0
|
|
|
(9.6
|
)
|
|
(7%)
|
|
|
372.5
|
|
|
|
423.2
|
|
|
(50.7
|
)
|
|
(12%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
$
|
65.5
|
|
$
|
65.6
|
|
$
|
(0.1
|
)
|
|
0%
|
|
$
|
207.7
|
|
|
$
|
182.5
|
|
$
|
25.2
|
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireless
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
$
|
71.6
|
|
$
|
74.2
|
|
$
|
(2.6
|
)
|
|
(4%)
|
|
$
|
214.1
|
|
|
$
|
218.5
|
|
$
|
(4.4
|
)
|
|
(2%)
|
|
|
|
Equipment
|
|
6.1
|
|
|
6.6
|
|
|
(0.5
|
)
|
|
(8%)
|
|
|
16.4
|
|
|
|
19.1
|
|
|
(2.7
|
)
|
|
(14%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
77.7
|
|
|
80.8
|
|
|
(3.1
|
)
|
|
(4%)
|
|
|
230.5
|
|
|
|
237.6
|
|
|
(7.1
|
)
|
|
(3%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
42.0
|
|
|
41.7
|
|
|
0.3
|
|
|
1%
|
|
|
121.9
|
|
|
|
122.3
|
|
|
(0.4
|
)
|
|
0%
|
|
|
|
Selling, general and administrative
|
|
16.8
|
|
|
18.6
|
|
|
(1.8
|
)
|
|
(10%)
|
|
|
50.8
|
|
|
|
52.2
|
|
|
(1.4
|
)
|
|
(3%)
|
|
|
|
Depreciation and amortization
|
|
9.7
|
|
|
8.7
|
|
|
1.0
|
|
|
11%
|
|
|
29.3
|
|
|
|
26.3
|
|
|
3.0
|
|
|
11%
|
|
|
|
Restructuring charges
|
|
-
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
n/m
|
|
|
-
|
|
|
|
0.5
|
|
|
(0.5
|
)
|
|
n/m
|
|
|
|
Loss on sale of asset
|
|
4.8
|
|
|
-
|
|
|
4.8
|
|
|
n/m
|
|
|
4.8
|
|
|
|
-
|
|
|
4.8
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses
|
|
73.3
|
|
|
69.1
|
|
|
4.2
|
|
|
6%
|
|
|
206.8
|
|
|
|
201.3
|
|
|
5.5
|
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
$
|
4.4
|
|
$
|
11.7
|
|
$
|
(7.3
|
)
|
|
(62%)
|
|
$
|
23.7
|
|
|
$
|
36.3
|
|
$
|
(12.6
|
)
|
|
(35%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom and IT equipment distribution
|
$
|
45.2
|
|
$
|
43.1
|
|
$
|
2.1
|
|
|
5%
|
|
$
|
109.4
|
|
|
$
|
142.9
|
|
$
|
(33.5
|
)
|
|
(23%)
|
|
|
|
Data center and managed services
|
|
28.1
|
|
|
25.6
|
|
|
2.5
|
|
|
10%
|
|
|
83.4
|
|
|
|
72.2
|
|
|
11.2
|
|
|
16%
|
|
|
|
Professional services
|
|
5.1
|
|
|
4.6
|
|
|
0.5
|
|
|
11%
|
|
|
15.1
|
|
|
|
11.4
|
|
|
3.7
|
|
|
32%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
78.4
|
|
|
73.3
|
|
|
5.1
|
|
|
7%
|
|
|
207.9
|
|
|
|
226.5
|
|
|
(18.6
|
)
|
|
(8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
56.7
|
|
|
53.4
|
|
|
3.3
|
|
|
6%
|
|
|
146.1
|
|
|
|
171.7
|
|
|
(25.6
|
)
|
|
(15%)
|
|
|
|
Selling, general and administrative
|
|
10.0
|
|
|
9.8
|
|
|
0.2
|
|
|
2%
|
|
|
32.6
|
|
|
|
29.7
|
|
|
2.9
|
|
|
10%
|
|
|
|
Depreciation and amortization
|
|
5.0
|
|
|
4.3
|
|
|
0.7
|
|
|
16%
|
|
|
14.8
|
|
|
|
11.4
|
|
|
3.4
|
|
|
30%
|
|
|
|
Restructuring charges
|
|
-
|
|
|
-
|
|
|
-
|
|
|
n/m
|
|
|
-
|
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses
|
|
71.7
|
|
|
67.5
|
|
|
4.2
|
|
|
6%
|
|
|
193.5
|
|
|
|
213.2
|
|
|
(19.7
|
)
|
|
(9%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
$
|
6.7
|
|
$
|
5.8
|
|
$
|
0.9
|
|
|
16%
|
|
$
|
14.4
|
|
|
$
|
13.3
|
|
$
|
1.1
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Segment Information
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
Ended September 30,
|
|
Change
|
|
Ended September 30,
|
|
Change
|
|
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
190.9
|
|
|
$
|
200.6
|
|
|
$
|
(9.7
|
)
|
|
(5%)
|
|
$
|
580.2
|
|
|
$
|
605.7
|
|
|
$
|
(25.5
|
)
|
|
(4%)
|
|
|
|
Wireless
|
|
77.7
|
|
|
|
80.8
|
|
|
|
(3.1
|
)
|
|
(4%)
|
|
|
230.5
|
|
|
|
237.6
|
|
|
|
(7.1
|
)
|
|
(3%)
|
|
|
|
Technology Solutions
|
|
78.4
|
|
|
|
73.3
|
|
|
|
5.1
|
|
|
7%
|
|
|
207.9
|
|
|
|
226.5
|
|
|
|
(18.6
|
)
|
|
(8%)
|
|
|
|
Eliminations
|
|
(9.3
|
)
|
|
|
(8.2
|
)
|
|
|
(1.1
|
)
|
|
13%
|
|
|
(27.8
|
)
|
|
|
(23.6
|
)
|
|
|
(4.2
|
)
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
$
|
337.7
|
|
|
$
|
346.5
|
|
|
$
|
(8.8
|
)
|
|
(3%)
|
|
$
|
990.8
|
|
|
$
|
1,046.2
|
|
|
$
|
(55.4
|
)
|
|
(5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Services and Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
62.8
|
|
|
$
|
67.5
|
|
|
$
|
(4.7
|
)
|
|
(7%)
|
|
$
|
188.8
|
|
|
$
|
201.4
|
|
|
$
|
(12.6
|
)
|
|
(6%)
|
|
|
|
Wireless
|
|
42.0
|
|
|
|
41.7
|
|
|
|
0.3
|
|
|
1%
|
|
|
121.9
|
|
|
|
122.3
|
|
|
|
(0.4
|
)
|
|
0%
|
|
|
|
Technology Solutions
|
|
56.7
|
|
|
|
53.4
|
|
|
|
3.3
|
|
|
6%
|
|
|
146.1
|
|
|
|
171.7
|
|
|
|
(25.6
|
)
|
|
(15%)
|
|
|
|
Eliminations
|
|
(8.6
|
)
|
|
|
(7.8
|
)
|
|
|
(0.8
|
)
|
|
10%
|
|
|
(25.8
|
)
|
|
|
(21.8
|
)
|
|
|
(4.0
|
)
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of services and products
|
$
|
152.9
|
|
|
$
|
154.8
|
|
|
$
|
(1.9
|
)
|
|
(1%)
|
|
$
|
431.0
|
|
|
$
|
473.6
|
|
|
$
|
(42.6
|
)
|
|
(9%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
35.1
|
|
|
$
|
40.2
|
|
|
$
|
(5.1
|
)
|
|
(13%)
|
|
$
|
111.5
|
|
|
$
|
118.7
|
|
|
$
|
(7.2
|
)
|
|
(6%)
|
|
|
|
Wireless
|
|
16.8
|
|
|
|
18.6
|
|
|
|
(1.8
|
)
|
|
(10%)
|
|
|
50.8
|
|
|
|
52.2
|
|
|
|
(1.4
|
)
|
|
(3%)
|
|
|
|
Technology Solutions
|
|
10.0
|
|
|
|
9.8
|
|
|
|
0.2
|
|
|
2%
|
|
|
32.6
|
|
|
|
29.7
|
|
|
|
2.9
|
|
|
10%
|
|
|
|
Corporate and eliminations
|
|
2.8
|
|
|
|
2.9
|
|
|
|
(0.1
|
)
|
|
(3%)
|
|
|
14.5
|
|
|
|
13.2
|
|
|
|
1.3
|
|
|
10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total selling, general and administrative
|
$
|
64.7
|
|
|
$
|
71.5
|
|
|
$
|
(6.8
|
)
|
|
(10%)
|
|
$
|
209.4
|
|
|
$
|
213.8
|
|
|
$
|
(4.4
|
)
|
|
(2%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
26.5
|
|
|
$
|
25.7
|
|
|
$
|
0.8
|
|
|
3%
|
|
$
|
77.7
|
|
|
$
|
75.9
|
|
|
$
|
1.8
|
|
|
2%
|
|
|
|
Wireless
|
|
9.7
|
|
|
|
8.7
|
|
|
|
1.0
|
|
|
11%
|
|
|
29.3
|
|
|
|
26.3
|
|
|
|
3.0
|
|
|
11%
|
|
|
|
Technology Solutions
|
|
5.0
|
|
|
|
4.3
|
|
|
|
0.7
|
|
|
16%
|
|
|
14.8
|
|
|
|
11.4
|
|
|
|
3.4
|
|
|
30%
|
|
|
|
Corporate
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
n/m
|
|
|
0.2
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total depreciation and amortization
|
$
|
41.2
|
|
|
$
|
38.7
|
|
|
$
|
2.5
|
|
|
6%
|
|
$
|
122.0
|
|
|
$
|
113.7
|
|
|
$
|
8.3
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring, Loss on Sale of Asset and Asset Impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
1.0
|
|
|
$
|
1.6
|
|
|
$
|
(0.6
|
)
|
|
n/m
|
|
$
|
(5.5
|
)
|
|
$
|
27.2
|
|
|
$
|
(32.7
|
)
|
|
n/m
|
|
|
|
Wireless
|
|
4.8
|
|
|
|
0.1
|
|
|
|
4.7
|
|
|
n/m
|
|
|
4.8
|
|
|
|
0.5
|
|
|
|
4.3
|
|
|
n/m
|
|
|
|
Technology Solutions
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
n/m
|
|
|
-
|
|
|
|
0.4
|
|
|
|
(0.4
|
)
|
|
n/m
|
|
|
|
Corporate
|
|
(0.1
|
)
|
|
|
-
|
|
|
|
(0.1
|
)
|
|
n/m
|
|
|
-
|
|
|
|
0.2
|
|
|
|
(0.2
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total restructuring, loss on sale of asset and asset
impairment
|
$
|
5.7
|
|
|
$
|
1.7
|
|
|
$
|
4.0
|
|
|
n/m
|
|
$
|
(0.7
|
)
|
|
$
|
28.3
|
|
|
$
|
(29.0
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
$
|
65.5
|
|
|
$
|
65.6
|
|
|
$
|
(0.1
|
)
|
|
0%
|
|
$
|
207.7
|
|
|
$
|
182.5
|
|
|
$
|
25.2
|
|
|
14%
|
|
|
|
Wireless
|
|
4.4
|
|
|
|
11.7
|
|
|
|
(7.3
|
)
|
|
(62%)
|
|
|
23.7
|
|
|
|
36.3
|
|
|
|
(12.6
|
)
|
|
(35%)
|
|
|
|
Technology Solutions
|
|
6.7
|
|
|
|
5.8
|
|
|
|
0.9
|
|
|
16%
|
|
|
14.4
|
|
|
|
13.3
|
|
|
|
1.1
|
|
|
8%
|
|
|
|
Corporate
|
|
(3.4
|
)
|
|
|
(3.3
|
)
|
|
|
(0.1
|
)
|
|
3%
|
|
|
(16.7
|
)
|
|
|
(15.3
|
)
|
|
|
(1.4
|
)
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income
|
$
|
73.2
|
|
|
$
|
79.8
|
|
|
$
|
(6.6
|
)
|
|
(8%)
|
|
$
|
229.1
|
|
|
$
|
216.8
|
|
|
$
|
12.3
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Segment Metric Information
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local access lines
|
|
|
|
737.8
|
|
|
779.7
|
|
|
DSL subscribers
|
|
|
|
234.5
|
|
|
233.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Postpaid wireless subscribers
|
|
|
|
383.5
|
|
|
403.7
|
|
|
Prepaid wireless subscribers
|
|
|
|
152.8
|
|
|
146.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total wireless subscribers
|
|
|
|
536.3
|
|
|
550.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer long distance lines
|
|
|
|
338.5
|
|
|
352.7
|
|
|
Business long distance lines
|
|
|
|
177.4
|
|
|
178.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long distance lines
|
|
|
|
515.9
|
|
|
531.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Center and Managed Services
|
|
|
|
|
|
|
|
|
|
Raised floor (in square feet)
|
|
|
|
271,000
|
|
|
209,000
|
|
|
Utilization rate
|
|
|
|
80%
|
|
|
88%
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Local Access Line Detail
|
|
(Unaudited)
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
|
|
1Q
|
|
2Q
|
|
3Q
|
|
|
Local Access Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-Territory:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primary Residential
|
|
499.1
|
|
484.8
|
|
468.4
|
|
454.2
|
|
|
|
441.2
|
|
427.6
|
|
414.5
|
|
403.6
|
|
|
|
392.2
|
|
382.8
|
|
371.6
|
|
|
Secondary Residential
|
|
36.2
|
|
34.9
|
|
33.4
|
|
32.0
|
|
|
|
30.7
|
|
29.5
|
|
28.4
|
|
27.2
|
|
|
|
25.8
|
|
24.8
|
|
23.6
|
|
|
Business/ Other
|
|
287.6
|
|
287.7
|
|
286.9
|
|
285.8
|
|
|
|
284.3
|
|
283.4
|
|
280.2
|
|
277.7
|
|
|
|
274.3
|
|
271.5
|
|
268.9
|
|
|
Total In-Territory
|
|
822.9
|
|
807.4
|
|
788.7
|
|
772.0
|
|
|
|
756.2
|
|
740.5
|
|
723.1
|
|
708.5
|
|
|
|
692.3
|
|
679.1
|
|
664.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Out-of-Territory:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primary Residential
|
|
29.4
|
|
30.7
|
|
32.0
|
|
32.7
|
|
|
|
32.8
|
|
32.7
|
|
33.7
|
|
34.9
|
|
|
|
35.4
|
|
34.8
|
|
34.3
|
|
|
Secondary Residential
|
|
1.2
|
|
1.3
|
|
1.3
|
|
1.3
|
|
|
|
1.4
|
|
1.3
|
|
1.3
|
|
1.3
|
|
|
|
1.3
|
|
1.2
|
|
1.2
|
|
|
Business/ Other
|
|
22.4
|
|
24.2
|
|
26.7
|
|
28.3
|
|
|
|
30.2
|
|
31.2
|
|
33.3
|
|
35.0
|
|
|
|
36.3
|
|
37.4
|
|
38.2
|
|
|
Total Out-of-Territory
|
|
53.0
|
|
56.2
|
|
60.0
|
|
62.3
|
|
|
|
64.4
|
|
65.2
|
|
68.3
|
|
71.2
|
|
|
|
73.0
|
|
73.4
|
|
73.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Access Lines
|
|
875.9
|
|
863.6
|
|
848.7
|
|
834.3
|
|
|
|
820.6
|
|
805.7
|
|
791.4
|
|
779.7
|
|
|
|
765.3
|
|
752.5
|
|
737.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Net Debt Calculation
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
Change
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Credit facility, revolver
|
$
|
85.7
|
|
|
$
|
73.0
|
|
|
$
|
12.7
|
|
|
17%
|
|
Credit facility, tranche B term loan
|
|
205.4
|
|
|
|
207.0
|
|
|
|
(1.6
|
)
|
|
(1%)
|
|
7 1/4% Senior Notes due 2013
|
|
439.9
|
|
|
|
439.9
|
|
|
|
-
|
|
|
0%
|
|
8 3/8% Senior Subordinated Notes due 2014
|
|
570.4
|
|
|
|
572.7
|
|
|
|
(2.3
|
)
|
|
0%
|
|
7% Senior Notes due 2015
|
|
252.5
|
|
|
|
257.2
|
|
|
|
(4.7
|
)
|
|
(2%)
|
|
7 1/4% Senior Notes due 2023
|
|
40.0
|
|
|
|
50.0
|
|
|
|
(10.0
|
)
|
|
(20%)
|
|
Accounts receivable securitization facility
|
|
85.9
|
|
|
|
75.0
|
|
|
|
10.9
|
|
|
15%
|
|
Various Cincinnati Bell Telephone notes
|
|
207.5
|
|
|
|
230.0
|
|
|
|
(22.5
|
)
|
|
(10%)
|
|
Capital leases and other debt
|
|
56.7
|
|
|
|
55.6
|
|
|
|
1.1
|
|
|
2%
|
|
Net unamortized premium
|
|
0.3
|
|
|
|
0.3
|
|
|
|
-
|
|
|
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
1,944.3
|
|
|
|
1,960.7
|
|
|
|
(16.4
|
)
|
|
(1%)
|
|
|
|
|
|
|
|
|
|
|
|
Less: Interest rate swap asset and adjustment
|
|
(15.4
|
)
|
|
|
(22.4
|
)
|
|
|
7.0
|
|
|
(31%)
|
|
Less: Cash and cash equivalents
|
|
(37.5
|
)
|
|
|
(6.7
|
)
|
|
|
(30.8
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt (as defined by the company)
|
$
|
1,891.4
|
|
|
$
|
1,931.6
|
|
|
$
|
(40.2
|
)
|
|
(2%)
|
|
|
|
|
|
|
|
|
|
|
|
Credit facility availability
|
$
|
98.2
|
|
|
$
|
151.4
|
|
|
$
|
(53.2
|
)
|
|
(35%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Consolidated Statements of Cash Flows
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Nine Months
|
|
|
|
|
Ended September 30,
|
|
|
Ended September 30,
|
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities
|
$
|
79.8
|
|
|
$
|
78.4
|
|
|
|
$
|
250.3
|
|
|
$
|
266.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
(47.5
|
)
|
|
|
(55.5
|
)
|
|
|
|
(141.7
|
)
|
|
|
(158.7
|
)
|
|
|
|
Acquisitions of businesses
|
|
-
|
|
|
|
-
|
|
|
|
|
(3.4
|
)
|
|
|
(21.6
|
)
|
|
|
|
Proceeds from sales of wireless spectrum
|
|
5.6
|
|
|
|
-
|
|
|
|
|
5.8
|
|
|
|
-
|
|
|
|
|
Other, net
|
|
-
|
|
|
|
-
|
|
|
|
|
0.8
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash used in investing activities
|
|
(41.9
|
)
|
|
|
(55.5
|
)
|
|
|
|
(138.5
|
)
|
|
|
(179.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in corporate credit and receivables facilities, net
|
|
52.0
|
|
|
|
(3.0
|
)
|
|
|
|
23.6
|
|
|
|
28.0
|
|
|
|
|
Repayment of debt
|
|
(27.4
|
)
|
|
|
(12.8
|
)
|
|
|
|
(32.4
|
)
|
|
|
(57.4
|
)
|
|
|
|
Debt issuance costs
|
|
-
|
|
|
|
-
|
|
|
|
|
(4.4
|
)
|
|
|
-
|
|
|
|
|
Preferred stock dividends
|
|
(2.6
|
)
|
|
|
-
|
|
|
|
|
(7.8
|
)
|
|
|
(7.8
|
)
|
|
|
|
Common stock repurchase
|
|
(25.0
|
)
|
|
|
(20.5
|
)
|
|
|
|
(59.4
|
)
|
|
|
(67.5
|
)
|
|
|
|
Other, net
|
|
-
|
|
|
|
-
|
|
|
|
|
(0.6
|
)
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash used in financing activities
|
|
(3.0
|
)
|
|
|
(36.3
|
)
|
|
|
|
(81.0
|
)
|
|
|
(105.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
34.9
|
|
|
|
(13.4
|
)
|
|
|
|
30.8
|
|
|
|
(18.1
|
)
|
|
|
Cash and cash equivalents at beginning of period
|
|
2.6
|
|
|
|
21.4
|
|
|
|
|
6.7
|
|
|
|
26.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
37.5
|
|
|
$
|
8.0
|
|
|
|
$
|
37.5
|
|
|
$
|
8.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Cash Flow to
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow (as defined by the company)
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
$
|
34.9
|
|
|
$
|
(13.4
|
)
|
|
|
$
|
30.8
|
|
|
$
|
(18.1
|
)
|
|
|
Less adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of long-term debt and change in corporate credit and
receivables facilities, net
|
|
(52.0
|
)
|
|
|
3.0
|
|
|
|
|
(23.6
|
)
|
|
|
(28.0
|
)
|
|
|
|
Repayment of debt
|
|
27.4
|
|
|
|
12.8
|
|
|
|
|
32.4
|
|
|
|
57.4
|
|
|
|
|
Debt issuance costs
|
|
-
|
|
|
|
-
|
|
|
|
|
4.4
|
|
|
|
-
|
|
|
|
|
Common stock repurchase
|
|
25.0
|
|
|
|
20.5
|
|
|
|
|
59.4
|
|
|
|
67.5
|
|
|
|
|
Acquisitions of businesses
|
|
-
|
|
|
|
-
|
|
|
|
|
3.4
|
|
|
|
21.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (as defined by the company)
|
$
|
35.3
|
|
|
$
|
22.9
|
|
|
|
$
|
106.8
|
|
|
$
|
100.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax payments
|
$
|
0.2
|
|
|
$
|
-
|
|
|
|
$
|
5.3
|
|
|
$
|
1.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Free Cash Flow (as defined by the company)
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow for the three months ended September 30, 2008
|
|
|
|
$
|
|
22.9
|
|
|
|
|
|
|
|
|
|
|
Decrease in Adjusted EBITDA
|
|
|
|
|
|
(0.1
|
)
|
|
|
Decrease in capital expenditures
|
|
|
|
|
|
8.0
|
|
|
|
Proceeds received from terminated swaps in 2009
|
|
|
|
|
|
2.7
|
|
|
|
Decrease in interest payments
|
|
|
|
|
|
7.3
|
|
|
|
Proceeds from sale of wireless spectrum
|
|
|
|
|
|
5.6
|
|
|
|
Change in working capital and other
|
|
|
|
|
|
(11.1
|
)
|
|
|
|
|
|
|
|
|
|
Free Cash Flow for the three months ended September 30, 2009
|
|
|
|
$
|
|
35.3
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow for the nine months ended September 30, 2008
|
|
|
|
$
|
|
100.4
|
|
|
|
|
|
|
|
|
|
|
Decrease in Adjusted EBITDA
|
|
|
|
|
|
(8.4
|
)
|
|
|
Data center customer prepayment received in 2008
|
|
|
|
|
|
(21.5
|
)
|
|
|
Decrease in capital expenditures
|
|
|
|
|
|
17.0
|
|
|
|
Proceeds received from terminated swaps in 2009
|
|
|
|
|
|
13.2
|
|
|
|
Decrease in interest payments
|
|
|
|
|
|
15.0
|
|
|
|
Proceeds from sales of wireless spectrum
|
|
|
|
|
|
5.8
|
|
|
|
Change in working capital and other
|
|
|
|
|
|
(14.7
|
)
|
|
|
|
|
|
|
|
|
|
Free Cash Flow for the nine months ended September 30, 2009
|
|
|
|
$
|
|
106.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Capital Expenditures
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Sep 30, 2009
|
|
Jun 30, 2009
|
|
Mar 31, 2009
|
|
Dec 31, 2008
|
|
Sep 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline
|
|
$
|
35.4
|
|
$
|
37.3
|
|
$
|
29.2
|
|
$
|
33.2
|
|
$
|
22.5
|
|
Wireless
|
|
|
8.1
|
|
|
4.2
|
|
|
5.6
|
|
|
16.6
|
|
|
9.7
|
|
Technology Solutions
|
|
|
3.9
|
|
|
6.9
|
|
|
10.7
|
|
|
22.1
|
|
|
23.1
|
|
Corporate
|
|
|
0.1
|
|
|
0.1
|
|
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
Total capital expenditures
|
|
$
|
47.5
|
|
$
|
48.5
|
|
$
|
45.7
|
|
$
|
72.2
|
|
$
|
55.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Reconciliation of Adjusted EBITDA (Non-GAAP) to Operating Income
(GAAP)
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2009
|
|
|
|
Wireline
|
|
Wireless
|
|
Technology
Solutions
|
|
Corporate
|
|
Total
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
65.5
|
|
|
$
|
4.4
|
|
|
$
|
6.7
|
|
|
$
|
(3.4
|
)
|
|
$
|
73.2
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
26.5
|
|
|
|
9.7
|
|
|
|
5.0
|
|
|
|
-
|
|
|
|
41.2
|
|
|
|
Restructuring charges (gains) and loss on sale of asset
|
|
1.0
|
|
|
|
4.8
|
|
|
|
-
|
|
|
|
(0.1
|
)
|
|
|
5.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
$
|
93.0
|
|
|
$
|
18.9
|
|
|
$
|
11.7
|
|
|
$
|
(3.5
|
)
|
|
$
|
120.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2008
|
|
|
|
Wireline
|
|
Wireless
|
|
Technology
Solutions
|
|
Corporate
|
|
Total
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
65.6
|
|
|
$
|
11.7
|
|
|
$
|
5.8
|
|
|
$
|
(3.3
|
)
|
|
$
|
79.8
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
25.7
|
|
|
|
8.7
|
|
|
|
4.3
|
|
|
|
-
|
|
|
|
38.7
|
|
|
|
Restructuring charges
|
|
1.6
|
|
|
|
0.1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
$
|
92.9
|
|
|
$
|
20.5
|
|
|
$
|
10.1
|
|
|
$
|
(3.3
|
)
|
|
$
|
120.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year dollar change in Adjusted EBITDA
|
$
|
0.1
|
|
|
|
($1.6
|
)
|
|
$
|
1.6
|
|
|
|
($0.2
|
)
|
|
|
($0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year percentage change in Adjusted EBITDA
|
|
0
|
%
|
|
|
(8
|
%)
|
|
|
16
|
%
|
|
|
6
|
%
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2009
|
|
|
|
Wireline
|
|
Wireless
|
|
Technology
Solutions
|
|
Corporate
|
|
Total
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
207.7
|
|
|
$
|
23.7
|
|
|
$
|
14.4
|
|
|
$
|
(16.7
|
)
|
|
$
|
229.1
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
77.7
|
|
|
|
29.3
|
|
|
|
14.8
|
|
|
|
0.2
|
|
|
|
122.0
|
|
|
|
Restructuring charges (gains) and loss on sale of asset
|
|
(5.5
|
)
|
|
|
4.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
$
|
279.9
|
|
|
$
|
57.8
|
|
|
$
|
29.2
|
|
|
$
|
(16.5
|
)
|
|
$
|
350.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2008
|
|
|
|
Wireline
|
|
Wireless
|
|
Technology
Solutions
|
|
Corporate
|
|
Total
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
182.5
|
|
|
$
|
36.3
|
|
|
$
|
13.3
|
|
|
$
|
(15.3
|
)
|
|
$
|
216.8
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
75.9
|
|
|
|
26.3
|
|
|
|
11.4
|
|
|
|
0.1
|
|
|
|
113.7
|
|
|
|
Restructuring and asset impairment charges
|
|
27.2
|
|
|
|
0.5
|
|
|
|
0.4
|
|
|
|
0.2
|
|
|
|
28.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
$
|
285.6
|
|
|
$
|
63.1
|
|
|
$
|
25.1
|
|
|
$
|
(15.0
|
)
|
|
$
|
358.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year dollar change in Adjusted EBITDA
|
|
($5.7
|
)
|
|
|
($5.3
|
)
|
|
$
|
4.1
|
|
|
|
($1.5
|
)
|
|
|
($8.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year percentage change in Adjusted EBITDA
|
|
(2
|
%)
|
|
|
(8
|
%)
|
|
|
16
|
%
|
|
|
10
|
%
|
|
|
(2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Reconciliation of Adjusted EBITDA (Non-GAAP) Excluding Stock
Compensation Expense to Operating Income (GAAP)
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
|
|
Ended September 30,
|
|
Change
|
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
73.2
|
|
|
$
|
79.8
|
|
$
|
(6.6
|
)
|
|
(8%)
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
41.2
|
|
|
|
38.7
|
|
|
2.5
|
|
|
6%
|
|
|
Restructuring charges and loss on sale of asset
|
|
5.7
|
|
|
|
1.7
|
|
|
4.0
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
|
120.1
|
|
|
|
120.2
|
|
|
(0.1
|
)
|
|
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense
|
|
1.6
|
|
|
|
1.4
|
|
|
0.2
|
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA excluding stock compensation expense (Non-GAAP)
|
$
|
121.7
|
|
|
$
|
121.6
|
|
$
|
0.1
|
|
|
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
Ended September 30,
|
|
Change
|
|
|
|
|
2009
|
|
2008
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (GAAP)
|
$
|
229.1
|
|
|
$
|
216.8
|
|
$
|
12.3
|
|
|
6%
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
122.0
|
|
|
|
113.7
|
|
|
8.3
|
|
|
7%
|
|
|
Restructuring charges (gains), loss on sale of asset and asset
impairment
|
|
(0.7
|
)
|
|
|
28.3
|
|
|
(29.0
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (Non-GAAP)
|
|
350.4
|
|
|
|
358.8
|
|
|
(8.4
|
)
|
|
(2%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense
|
|
6.3
|
|
|
|
5.1
|
|
|
1.2
|
|
|
24%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA excluding stock compensation expense (Non-GAAP)
|
$
|
356.7
|
|
|
$
|
363.9
|
|
$
|
(7.2
|
)
|
|
(2%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Normalized Statements of Operations (Non-GAAP) - Reconciliation
to Reported Results
|
|
(Unaudited)
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2009 (GAAP)
|
|
Restructuring Charges
|
|
Loss on Sale of Asset
|
|
Gain on Debt Extinguishment
|
|
Three Months Ended September 30, 2009 Before Special Items (Non-GAAP)
|
|
|
|
|
|
|
|
A
|
|
B
|
|
C
|
|
|
|
|
Revenue
|
$
|
337.7
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
337.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
152.9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
152.9
|
|
|
|
|
Selling, general and administrative
|
|
64.7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
64.7
|
|
|
|
|
Depreciation and amortization
|
|
41.2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
41.2
|
|
|
|
|
Restructuring charges
|
|
0.9
|
|
|
|
(0.9
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Loss on sale of asset
|
|
4.8
|
|
|
|
-
|
|
|
|
(4.8
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Operating income
|
|
73.2
|
|
|
|
0.9
|
|
|
|
4.8
|
|
|
|
-
|
|
|
|
78.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
31.5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31.5
|
|
|
|
Other income, net
|
|
(7.7
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
7.6
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
49.4
|
|
|
|
0.9
|
|
|
|
4.8
|
|
|
|
(7.6
|
)
|
|
|
47.5
|
|
|
|
Income tax expense
|
|
21.7
|
|
|
|
0.4
|
|
|
|
1.9
|
|
|
|
(3.0
|
)
|
|
|
21.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
27.7
|
|
|
|
0.5
|
|
|
|
2.9
|
|
|
|
(4.6
|
)
|
|
|
26.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
2.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shareowners
|
$
|
25.1
|
|
|
$
|
0.5
|
|
|
$
|
2.9
|
|
|
$
|
(4.6
|
)
|
|
$
|
23.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares
|
|
213.2
|
|
|
|
213.2
|
|
|
|
213.2
|
|
|
|
213.2
|
|
|
|
213.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.12
|
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized results have been adjusted for the following (pretax
adjustments are tax effected at 40%):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A
|
Charge related to voluntary early retirement program for union and
management employees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
Loss on the sale of wireless spectrum for the Indianapolis, Indiana
region.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
|
Gain on extinguishment of a portion of the 7 1/4% Senior Notes due
2023 and Cincinnati Bell Telephone notes.
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Normalized Statements of Operations (Non-GAAP) - Reconciliation
to Reported Results
|
|
(Unaudited)
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2008 (GAAP)
|
|
Restructuring Charges
|
|
Gain on Debt Extinguishment
|
|
Three Months Ended September 30, 2008 Before Special Items (Non-GAAP)
|
|
|
|
|
|
|
|
A
|
|
B
|
|
|
|
|
Revenue
|
$
|
346.5
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
346.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
154.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
154.8
|
|
|
|
|
Selling, general and administrative
|
|
71.5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
71.5
|
|
|
|
|
Depreciation and amortization
|
|
38.7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
38.7
|
|
|
|
|
Restructuring charges
|
|
1.7
|
|
|
|
(1.7
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Operating income
|
|
79.8
|
|
|
|
1.7
|
|
|
|
-
|
|
|
|
81.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
35.0
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35.0
|
|
|
|
Other income, net
|
|
(1.0
|
)
|
|
|
-
|
|
|
|
0.9
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
45.8
|
|
|
|
1.7
|
|
|
|
(0.9
|
)
|
|
|
46.6
|
|
|
|
Income tax expense
|
|
19.2
|
|
|
|
0.7
|
|
|
|
(0.4
|
)
|
|
|
19.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
26.6
|
|
|
|
1.0
|
|
|
|
(0.5
|
)
|
|
|
27.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
2.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shareowners
|
$
|
24.0
|
|
|
$
|
1.0
|
|
|
$
|
(0.5
|
)
|
|
$
|
24.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares
|
|
239.2
|
|
|
|
239.2
|
|
|
|
239.2
|
|
|
|
239.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.10
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized results have been adjusted for the following (pretax
adjustments are tax effected at 40%):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A
|
Charge related to voluntary early retirement program for union and
management employees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
Gain on extinguishment of a portion of the 8 3/8% Senior
Subordinated Notes due 2014 and 7 1/4% Senior Notes due 2013.
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Normalized Statements of Operations (Non-GAAP) - Reconciliation
to Reported Results
|
|
(Unaudited)
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
Special Items
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2009 (GAAP)
|
|
Restructuring Gains
|
|
Loss on Sale of Asset
|
|
Gain on Debt Extinguishment
|
|
Nine Months Ended September 30, 2009 Before Special Items (Non-GAAP)
|
|
|
|
|
|
|
|
A
|
|
B
|
|
C
|
|
|
|
|
Revenue
|
$
|
990.8
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
990.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
431.0
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
431.0
|
|
|
|
Selling, general and administrative
|
|
209.4
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
209.4
|
|
|
|
Depreciation and amortization
|
|
122.0
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
122.0
|
|
|
|
Restructuring gains
|
|
(5.5
|
)
|
|
|
5.5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Loss on sale of asset
|
|
4.8
|
|
|
|
-
|
|
|
|
(4.8
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Operating income
|
|
229.1
|
|
|
|
(5.5
|
)
|
|
|
4.8
|
|
|
|
-
|
|
|
|
228.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
94.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
94.6
|
|
|
Other income, net
|
|
(7.4
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
7.4
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
141.9
|
|
|
|
(5.5
|
)
|
|
|
4.8
|
|
|
|
(7.4
|
)
|
|
|
133.8
|
|
|
Income tax expense
|
|
59.1
|
|
|
|
(2.2
|
)
|
|
|
1.9
|
|
|
|
(3.0
|
)
|
|
|
55.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
82.8
|
|
|
|
(3.3
|
)
|
|
|
2.9
|
|
|
|
(4.4
|
)
|
|
|
78.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
7.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shareowners
|
$
|
75.0
|
|
|
$
|
(3.3
|
)
|
|
$
|
2.9
|
|
|
$
|
(4.4
|
)
|
|
$
|
70.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares
|
|
218.1
|
|
|
|
218.1
|
|
|
|
218.1
|
|
|
|
218.1
|
|
|
|
218.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.34
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized results have been adjusted for the following (pretax
adjustments are tax effected at 40%):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A
|
Curtailment gains primarily related to changes in the pension and
postretirement plans announced in February 2009, and charges
related to voluntary early retirement program for union and
management employees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
Loss on the sale of wireless spectrum for the Indianapolis, Indiana
region.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
|
Gain on extinguishment of a portion of the 7 1/4% Senior Notes due
2023 and Cincinnati Bell Telephone notes.
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Normalized Statements of Operations (Non-GAAP) - Reconciliation
to Reported Results
|
|
(Unaudited)
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
Special Items
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2008 (GAAP)
|
|
Restructuring Charges
|
|
Asset Impairment
|
|
Gain on Debt Extinguishment
|
|
Nine Months Ended September 30, 2008 Before Special Items (Non-GAAP)
|
|
|
|
|
|
|
|
A
|
|
B
|
|
C
|
|
|
|
|
Revenue
|
$
|
1,046.2
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,046.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
473.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
473.6
|
|
|
|
|
Selling, general and administrative
|
|
213.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
213.8
|
|
|
|
|
Depreciation and amortization
|
|
113.7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
113.7
|
|
|
|
|
Restructuring charges
|
|
27.1
|
|
|
|
(27.1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Asset impairment
|
|
1.2
|
|
|
|
-
|
|
|
|
(1.2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Operating income
|
|
216.8
|
|
|
|
27.1
|
|
|
|
1.2
|
|
|
|
-
|
|
|
|
245.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
106.1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
106.1
|
|
|
|
Other income, net
|
|
(2.4
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
2.2
|
|
|
|
(0.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
113.1
|
|
|
|
27.1
|
|
|
|
1.2
|
|
|
|
(2.2
|
)
|
|
|
139.2
|
|
|
|
Income tax expense
|
|
48.0
|
|
|
|
10.8
|
|
|
|
0.5
|
|
|
|
(0.9
|
)
|
|
|
58.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
65.1
|
|
|
|
16.3
|
|
|
|
0.7
|
|
|
|
(1.3
|
)
|
|
|
80.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
7.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shareowners
|
$
|
57.3
|
|
|
$
|
16.3
|
|
|
$
|
0.7
|
|
|
$
|
(1.3
|
)
|
|
|
73.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares
|
|
247.0
|
|
|
|
247.0
|
|
|
|
247.0
|
|
|
|
247.0
|
|
|
|
247.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.23
|
|
|
$
|
0.07
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized results have been adjusted for the following (pretax
adjustments are tax effected at 40%):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A
|
Charge related to voluntary early retirement program for union and
management employees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
Asset impairment charge for discontinued software.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
|
Gain on extinguishment of a portion of the 8 3/8% Senior
Subordinated Notes due 2014 and 7 1/4% Senior Notes due 2013.
|
|
|
|
|
Cincinnati Bell Inc.
|
|
Reconciliation of Adjusted EBITDA (Non-GAAP) Guidance to Operating
Income (GAAP) Guidance
|
|
(Unaudited)
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 Operating Income (GAAP) Guidance
|
|
$
|
320
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
160
|
|
|
|
|
Restructuring gains
|
|
|
(5
|
)
|
|
|
|
Loss on sale of asset
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
2009 Adjusted EBITDA Guidance
|
|
$
|
480
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Plus or minus 2 percent.
|
Source: Cincinnati Bell Inc.
Cincinnati Bell Inc. Investor
/ Media contact Kurt Freyberger, 513-397-1055 kurt.freyberger@cinbell.com
|