Cincinnati Bell. Morgan Stanley Technology, Media, and Telecommunications Conference February 28, 2012

Similar documents
Cincinnati Bell Inc. March 4, 2013

Cincinnati Bell Third Quarter 2011 Results. November 3, 2011

Cincinnati Bell Second Quarter 2012 Results. August 8, 2012

Technology, Media & Telecom

Cincinnati Bell Cowen and Company 39 th Annual Technology Media and Telecom Conference. June 1, 2011

This presentation and the documents incorporated by reference herein contain forward-looking statements regarding future events and our future

UBS 42 nd Annual Global Media and Communications Conference December 8, Leigh Fox, CFO

Cincinnati Bell 1st Quarter 2010 Review. May 6, 2010

Cincinnati Bell 3rd Quarter 2010 Review. November 3, 2010

Cincinnati Bell 2007 Deutsche Bank Media & Telecom Conference Brian Ross, CFO

Cincinnati Bell Jeffries & Company 2007 Communications Conference Brian Ross, CFO

CYRUSONE / GDS STRATEGIC PARTNERSHIP. October 18, 2017

2017 Q4 Earnings Conference Call

CYRUSONE TO ACQUIRE ZENIUM DATA CENTERS

T-Mobile US Q4 and Full Year 2013

4Q 2015 Earnings Conference Call. February 26, 2016

Q Earnings Conference Call. August 7, 2018

Verizon closes 2017 with strong wireless customer growth and retention, well-positioned in new markets

1Q 2016 Earnings Conference Call. April 29, 2016

92% Industry-leading 4G LTE population coverage with consistent 4G download speeds

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC FORM 8-K

1st Quarter Earnings. AT&T Investor Update. April 25, 2018

Q Earnings Conference Call. November 6, 2018

2Q 2015 Earnings Conference Call. July 31, 2015

1Q 2015 Earnings Conference Call. May 4, 2015

3Q 2016 Earnings Conference Call. November 7, 2016

2nd Quarter 2017 Earnings Results

1Q 2017 Earnings Conference Call. May 4, 2017

Financial Results for the Nine Months Ended December 31, 2012

Verizon Reports Revenue Growth and Continued Improvement in Cash Flow in 2Q

INVESTOR RELATIONS 28 January Zayo Reporting Update Call

Management Presentation SEP 2017

Tech Data s Acquisition of Avnet Technology Solutions

Investor Presentation. February 2016

DNA Plc January-March 2018 Interim Report

4 TH. 4Q13 Earnings Conference Call January 28, AT&T Investor Update

CenturyLink. 1 st Quarter 2012 Earnings Conference Call May 9, 2012

Verizon builds on 2Q momentum with strong 3Q results

Investor Presentation. June 2018

MD&A. Operational Summary MANAGEMENT DISCUSSION AND ANALYSIS FIRST QUARTER 2016

Windstream acquisition of Broadview Networks Transaction overview April 13, 2017

Vodafone Analyst & Investor Day Monday 27 September 2004

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Fourth Quarter and Full Year 2018 Earnings Presentation. February 21, 2019

Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows for 4Q and Full-Year 2008

Verizon Caps Strong Record of Success in 2013 With Fourth Consecutive Quarter of Double-Digit Earnings Growth 4Q 2013 HIGHLIGHTS

CFO Commentary on Second Quarter 2016 Financial Results

MANAGEMENT DISCUSSION AND ANALYSIS THIRD QUARTER 2013 MD&A. Total active subscribers (in thousand) Q212 Q312 Q412 Q113 Q213 Q313

#Q1_2018. Orange financial results. Ramon Fernandez Deputy CEO, Chief Financial and Strategy Officer. 26 April 2018

Q Results. Emirates Integrated Telecommunications Company PJSC May 2014

Cincinnati Bell Investor Day

FY16 Results Presentation. 24 January 2017

TeraGo Reports Fourth Quarter and Year End 2018 Results

Vodafone K.K. FY04 interim results Period ended 30 September 2004

MANAGEMENT DISCUSSION AND ANALYSIS SECOND QUARTER 2013 MD&A

First Quarter 2018 Earnings Presentation. May 8, 2018

second quarter July 2014 Investor Relations E: T:

Comcast Full Year and Fourth Quarter Results Meet or Exceed All Operating and Financial Targets Setting Stage For Continued Growth in 2004

INVESTOR PRESENTATION October 2013

DNA Plc January-June 2018 Half Year Financial Report

CONSOLIDATED RESULTS FOR Q1 2012

Investor Overview 2018

Results. Telefônica Brasil S.A

SBC Investor Update. Merrill Lynch Global Communications Investor Conference March 16, 2004

Cincinnati Bell Inc. NEUTRAL ZACKS CONSENSUS ESTIMATES (CBB-NYSE) SUMMARY

3Q17 Results Presentation. 16 October 2017

MD&A. Executive Summary. Operational Summary MANAGEMENT DISCUSSION AND ANALYSIS SECOND QUARTER 2016

QUALCOMM Reports First Quarter Results Revenues $941 Million, $.65 EPS

DNA Plc Half year 2017 report

DNA Plc January-March 2017 interim report

Vonage Digital Phone Service 2010 Annual Report

Earnings Results for the Three-month Period Ended June 30, 2012

Management s Discussion and Analysis: CSL

DIGI.COM MANAGEMENT DISCUSSION AND ANALYSIS Q2 2013

Interoute Acquisition Summary. February 26, 2018

Annual Meeting of Shareholders. May 26, 2010

2017 ANNUAL RESULTS Financial analysts presentation

in the operating segments.

Analyst Presentation Half year results July 2007

THE SPRINT QUARTERLY INVESTOR UPDATE 1Q13 1

Fourth Quarter 2012 Financial Summary. Quarter Ended

DNA Plc January-September 2018 Interim Report

Conference call July 26, :00 / Helsinki 08:00 / New York 1 Nokia 2016 Q2 2018

FOURTH QUARTER January 26, 2017 Tele2 AB

THIRD QUARTER REVENUES. May 11, 2017

Bank of America Merrill Lynch 2018 Media Communications & Entertainment Conference September 2018

Analyst and investor briefing Q3 16

Financial Results for the Three Months Ended June 30, 2016

RESULTS FY Message from Management. October 25, 2017

Consolidated Financial Results for the Second Quarter, Fiscal 2018

Conference call February 2, :00 / Helsinki 08:00 / New York 1 Nokia Q4 and FY 2016

Conference call October 26, :00 / Helsinki 08:00 / New York 1 Nokia 2016 Q3 2017

AT&T Investor Update. 4Q08 Earnings Conference Call January 28, 2009

Investor Presentation February 2019

O2 compensated pressure on traditional services profitability and European roaming regulation impact by proposition of new services

Vodacom Group Limited trading statement for the quarter ended 30 June Customers up 21.5% to 17.7 million, adding in the quarter

Third Quarter 2014 Earnings November 5, 2014

QTS Realty Trust, Inc. Third Quarter 2017 Earnings Presentation

Magyar Telekom Telecommunications Public Limited Company. Submission for Magyar Telekom Plc. s General Meeting. Subject:

MD&A. Growing Subscribers with Slightly Decreasing ARPU CONTENTS

Transcription:

Cincinnati Bell Morgan Stanley Technology, Media, and Telecommunications Conference February 28, 2012

Safe Harbor This presentation and the documents incorporated by reference herein contain forwardlooking statements regarding future events and our future results that are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, are statements that could be deemed forward-looking statements. These statements are based on current expectations, estimates, forecasts, and projections about the industries in which we operate and the beliefs and assumptions of our management. Words such as expects, anticipates, predicts, projects, intends, plans, believes, seeks, estimates, continues, endeavors, strives, may, variations of such words and similar expressions are intended to identify such forward-looking statements. In addition, any statements that refer to projections of our future financial performance, our anticipated growth and trends in our businesses, and other characterizations of future events or circumstances are forwardlooking statements. Readers are cautioned these forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties, which could cause our actual results to differ materially and adversely from those reflected in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in this release and those discussed in other documents we file with the Securities and Exchange Commission (SEC). More information on potential risks and uncertainties is available in our recent filings with the SEC, including Cincinnati Bell s Form 10-K report, Form 10-Q reports and Form 8-K reports. Actual results may differ materially and adversely from those expressed in any forward-looking statements. We undertake no obligation to revise or update any forward-looking statements for any reason. 2 2

Non GAAP Financial Measures This presentation contains information about adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA), Adjusted EBITDA margin, free cash flow and net debt. 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, free cash flow and net debt can be found in the Appendix section of this presentation. 3 3

Company & Strategy Overview

Cincinnati Bell Overview 135 year old full-service provider of data and voice communications services over wireline and wireless networks in the Greater Cincinnati and Dayton areas Provides business customers with outsourced data center colocation operations in world class, state-of-the-art data center facilities Revenue - Q4 2011 Strong brand recognition and reputation for service Proven capabilities with track record of delivering results Well positioned for growth in the Data Center industry Adjusted EBITDA - Q4 2011 DC Colocation 13% IT Services & Hardware DC Colocation 20% IT Services & Hardware 20% Wireline 48% 3% Wireless 14% Wireline 63% Wireless 19% Note: Excludes intercompany and corporate expenses 5 5

Cincinnati Bell Communications As of December 31, 2011: Wireline: 621K access lines Wireless: 459K wireless subscribers Broadband: 257K high-speed internet subscribers Entertainment: 40K Fioptics subscribers Regional market leader offering full bundle of integrated telecommunications services Successfully defending market share in the face of intense competition Now offering digital television and faster internet through a rapidly expanding fiber network 6 6

Cincinnati Bell Data Center Colocation Locations: Cincinnati, Houston, Dallas, Austin, Chicago, South Bend, London and Singapore As of December, 2011, total square footage was 763K square feet and utilization was 88% Sold 43K and added 27K square feet of DC space in Q4 2011; sold 90% of space built in 2011 Plans in progress to construct state-of-the-art data center facilities in Phoenix, San Antonio and Dallas Premier regional facilities with growing domestic and international presence Path forward to become preferred global provider of data center colocation to Fortune 1000 7 7

Proven Performance Track Record Revenue Adjusted EBITDA ($MM) ($MM) $1,336 $1,377 $1,462 $519 $545 $488 2009 2010 2011 2009 2010 2011 Net Debt Net Debt / Adjusted EBITDA ($MM) 4.7x $1,942 $2,443 $2,457 4.5x 4.0x Dec-09 Dec-10 Dec-11 Dec-09 Dec-10 Dec-11 8 8

Revenue Diversification Strategy Full Year 2011 Customer Channel Mix* Full Year 2011 Product Mix By Revenues* Voice - Local Service Business 66% Consumer 34% 20% 12% 19% 19% 11% 19% Wireline Data Other Wireline Wireless IT Services and Hardware Data Center Colocation * Before intercompany eliminations 9 9

Clear Strategic Focus Create Sustainable Shareholder Value Generate Strong Operating Cash Flows Grow Data Center Colocation Maintain profitability and cash flow of Communications through defending core business and aggressive cost reduction initiatives Invest to establish national then global footprint to become preferred global provider to Fortune 1000 customers 10 10

Q4 2011 Financial Performance

2011 Highlights Met or exceeded all financial targets for 2011 Net Revenue for the year of $1.46 billion is $85 million, or 6%, higher than 2010 Adjusted EBITDA was $545 million, up from $519 million in 2010 Highest annual revenue and Adjusted EBITDA since 2003 Constructed 124,000 sq feet of new data center space during 2011 and sold 110,000 sq feet Data Center revenue for the year of $185 million is up 47% over 2010, while Adjusted EBITDA is up 45% over the same period Adjusted EBITDA margins of legacy Wireline and Wireless businesses continue to hold steady despite subscriber losses IT Services & Hardware revenue for 2011 is up 18% over 2010 and is the highest annual revenue in 5 years Wireline EBITDA margin for the year was 49%, similar to 2010, and Wireless margin of 32% is up from 31% in 2010 Revenue generated from Fioptics of $47 million, up 68% from 2010 12 12

2011 4 th Quarter Segment Highlights Data Center Colocation Revenue of $49 million increased 21% from Q4 2010 and Adjusted EBITDA of $27 million was up 16% year over year Sales outpaced construction again as we sold 43K sq ft of space and constructed 27K sq ft in the quarter Utilization rate of 88% at Q4 2011 Wireless Adjusted EBITDA of $19 million and Adjusted EBITDA margin of 28%, up from $13 million and 19%, respectively, in Q4 2010 Postpaid ARPU continues to be stable at $50.32 as increase in data ARPU fully offsets lower voice ARPU Added 5,000 net smartphone subscribers during the quarter Wireline Adjusted EBITDA of $88 million, consistent with Q4 2010 despite lower access line revenue Adjusted EBITDA margin of 49%, slightly improved from 48% in Q4 2010 Passed 19,000 additional units with Fioptics during the fourth quarter, bringing total units passed to 134,000 at year-end IT Services & Hardware Generated revenue of $76 million in the quarter, with managed and professional services revenue increasing 16% year over year Adjusted EBITDA was $5 million in the quarter while Adjusted EBITDA margin was 6% 13 13

Full Year 2011 Free Cash Flow ($ s in millions) FCF of $11M exceeded guidance $26 FCF decrease of $138M year over year due to: ($106) Higher capital expenditures due to continued execution of data center strategy $149 ($39) ($18) ($1) $11 Higher interest payments due to timing of cash payments following the refinancing of debt in Q4 2010 Higher pension and postretirement cash contributions during 2011 FY 2010 FCF Adjusted EBITDA Capex Interest Payments Pension and Postretirement Payments Working Capital & Other FY 2011 FCF 14 14

2012 Financial Guidance Category 2011 Actual Results 2012 Guidance Revenue $ 1.5 billion $ 1.5 billion Adjusted EBITDA $545 million Approx. $530 million* Free Cash Flow $11 million ** * Plus or minus 2 percent ** Factors that will impact 2012 Free Cash Flow include: Capital expenditures expected to range between $300-$400 million - Data center spending could exceed $200 million Lower operating cash flow from lower Adjusted EBITDA, higher pension and postretirement payments, and other working capital uses 15 15

Q4 2011 Segment Performance

Wireline Overview ($ s in millions) Wireline Performance 48% 49% 49% 48% 49% $183 $184 $185 $183 $180 $88 $90 $90 $87 $88 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Revenue Adj. EBITDA Adj. EBITDA Margin High-Speed Internet Customers (DSL & Fioptics) 256 259 258 259 257 27 31 33 37 39 229 228 225 222 218 Adjusted EBITDA margin improved to 49% Adjusted EBITDA in Q4 2011 was flat compared to 2010, despite the continued loss of access lines Fioptics revenue in the quarter increased 57% from Q4 2010, mitigating lower voice revenues 7.8% total access line loss 8.0% in-territory access line loss, compared to 7.6% in 2010 257K high-speed internet subs at end of Q4 2011 Growth of 44% in Fioptics internet subscribers since Q4 2010 Churn of high-speed internet subscribers was 1.9%, consistent with Q4 2010 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Fioptics (Including Cable) DSL 17 17

Fioptics Activity 12% Consumer Entertainment Penetration 22% 27% 33% Q4 2011 Fioptics subscribers 134K units now passed; added 19K in Q4 40K entertainment subs; added 2K in Q4 39K internet subs; added 2K in Q4 29K voice subs 1 3 6 12 Months Total Entertainment Subscribers (in thousands) Churn of 2.8% for the full year in 2011 Despite high concentration in multiple dwelling units (MDUs) Fioptics consumer monthly ARPU increased to $123 from $115 in 2010 28 31 34 38 40 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 18 18

Wireless Revenue & Adjusted EBITDA 19% Wireless Performance ($ s in millions) 37% 34% 29% 28% $70 $71 $70 $68 $68 Adjusted EBITDA in Q4 2011 increased $6 million compared to 2010 $13 $26 $24 $20 $19 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Revenue Adj. EBITDA Adj. EBITDA Margin Adjusted EBITDA Margin at 28%, compared to 19% at Q4 2010 due to less aggressive promotions Wireless Customers (In thousands) Postpaid churn weakened to 2.4% from 2.1% in Q4 2010 509 504 487 472 459 158 162 156 150 148 351 342 331 322 311 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Prepaid Postpaid 19 19

Postpaid ARPU and Smartphone Customers $48.87 $48.90 $50.74 $50.36 $50.32 $11.92 $13.33 $14.72 $14.89 $15.30 $36.95 $35.57 $36.02 $35.47 $35.02 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Voice Data 105 Postpaid ARPU Smartphone Customers (In thousands) 111 113 9 14 15 120 125 17 19 96 97 98 103 106 Stable trend in postpaid ARPU Postpaid ARPU in Q4 2011 is 3% higher year over year and comparable to Q3 2011 Data ARPU is up 28% year over year, fully offsetting the 5% decline in voice ARPU Smartphone subscribers continue to drive increase in data ARPU Smartphone subscriber base has grown by 19% in 2011 Postpaid smartphone subscribers now represent 34% of total postpaid subscribers vs 27% at Q4 2010 Prepaid smartphone subscribers of 19K have more than doubled since Q4 2010 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Postpaid Prepaid 20 20

Prepaid Wireless Prepaid Service Revenue ($ s in millions) Prepaid subscribers declined by 6% from Q4 2010 $14.2 $13.6 $13.3 $13.0 $12.7 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Prepaid ARPU $29.38 $29.52 $28.48 $28.58 $27.71 Prepaid ARPU comparable to prior quarter but declined 3% from Q4 2010 Pricing pressure noted from sustained competitive environment Prepaid data ARPU increased 13% year over year, helping to offset decline in prepaid voice ARPU Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 21 21

IT Services and Hardware ($ s in millions) Revenue Revenue in the quarter decreased 3% from prior year $78 $79 $76 $76 $70 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Telecom & IT Equipment sales were 11% lower year over year due to cyclical nature of the business Increase of $4 million, or 16%, in revenue from Managed and Professional Services 9% 8% Adjusted EBITDA 5% 8% 6% Adjusted EBITDA in the quarter of $5 million, compared to $7 million in 2010 $7 $5 $4 $6 $5 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Adj. EBITDA Adj. EBITDA Margin 22 22

Data Center Strategy

Evolution of Data Center Landscape Data Centers are purchased as a service Demand for data centers Demand for digital energy is growing exponentially CIO s need to re-engineer the information grid Enterprise demand for information is accelerating 24 24

Re-Engineering the Information Grid Accessibility, Speed, Timeliness Product offering must meet quality standards and geography that customers require West Coast CBB East Coast Four locations around the country will put CBB within 10 milliseconds or less of over 90% of the population of the US CyrusOne These locations will also be sufficient to cover over 90% of the applications run by Fortune 500 companies In addition, CBB has opened data centers in Europe and Asia and is looking to expand in those markets 25 25

Data Center Colocation Revenue and Adjusted EBITDA ($ in millions) Data Center Colocation Performance 58% 55% 57% 53% Revenue Adj. EBITDA Adj. EBITDA Margin Data Center Capacity (Sq ft in thousands) 86% 88% 90% 90% 106 76 68 69 88% 563 591 600 630 673 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Utilized Available 90 56% $41 $43 $45 $47 $49 $24 $24 $26 $25 $27 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 21% increase in revenue over Q4 2010 20% increase in utilized sq feet from Q4 2010 Adjusted EBITDA of $27 million reflects a year over year increase of 16% Increase slightly lags revenue due to addition of high-level management and marketing costs to support future growth Adjusted EBITDA margin continues to be stable at 56% Continue to see strong demand for data center space Completed construction on 27k sq ft of space in the quarter, selling 43k sq ft Quarter-end utilization increased to 88% from 86% at end of third quarter Singapore facility and additional square footage in Houston came online during Q4 26 26

Data Center Colocation Customers and Markets Blue chip customer base Four of the top 10 global companies 75 Fortune 1000-sized companies Take-or-pay contracts with 3 to 7 year average contract lives or renewal periods More than 95% of revenue base is recurring with annual churn of less than 1% Market As of December 31, 2011 # of Capacity Facilities (Sq Ft) % Utilized Cincinnati 6 437,000 91% Houston 3 153,000 90% Dallas 4 124,000 83% Austin 1 15,000 92% Other Markets 6 34,000 62% TOTAL 20 763,000 88% 27 27

Data Center Strategic Alternatives To maximize shareholder value Board of Directors has authorized management to pursue evaluation of structural, capital and financial alternatives for the Data Center business Options to be considered include: - operating the Data Center business under the current structure - a partial separation through a sale, initial public offering, or other transaction - a full separation, depending on the value to shareholders Our assessment will seek an option that optimizes shareholder value while ultimately leaving an appropriate level of debt for the Communications business Evaluation is expected to take approximately 6 to 12 months 28 28

No Significant Debt Maturities Until 2017 ($MM) 1200 1100 1000 900 800 700 600 500 400 300 200 100 0 90% of our maturities are 2017 and beyond 248 500 625 775 248 Bonds Note: Excludes capital lease obligations and unamortized call premiums on terminated interest rate swaps. 29 29

Appendix

Non-GAAP Reconciliations Adjusted EBITDA ($ in millions) Twelve Months Ended December 31, 2009 2010 2011 Total Operating Income (GAAP) 295.5 299.3 259.5 Add: Depreciation and amortization 164.9 179.5 199.5 Restructuring charges and other 9.8 13.7 13.8 Gain on sale of assets - - (8.4) Impairment of goodwill and other assets - - 52.4 Pension and other retirement plan expenses 23.1 17.5 25.3 Acquisition costs - 9.1 2.6 Total Adjusted EBITDA (Non-GAAP) $ 493.3 $ 519.1 $ 544.7 31 31

Non-GAAP Reconciliations Adjusted EBITDA ($ in millions) Wireline Three Months Ended December 31, 2011 Wireless Data Center Colocation IT Services & Hardware Corporate Total Company Operating Income (GAAP) $ 48.3 $ (39.8) $ 10.3 $ 1.1 $ (10.7) $ 9.2 Add: Depreciation and amortization 26.3 8.4 16.6 1.8 0.1 53.2 Restructuring charges 7.7 - - 1.9 2.6 12.2 Impairment of goodwill and other assets 0.5 50.3 - - - 50.8 Legal claim costs - - 0.4-0.8 1.2 Pension and other retirement plan expenses 4.9 - - - 0.4 5.3 Adjusted EBITDA (Non-GAAP) $ 87.7 $ 18.9 $ 27.3 $ 4.8 $ (6.8) $ 131.9 Three Months Ended September 30, 2011 Wireline Wireless Data Center Colocation IT Services & Hardware Corporate Total Company Operating Income (GAAP) $ 65.2 $ 11.6 $ 11.3 $ 4.0 $ (5.8) $ 86.3 Add: Depreciation and amortization 25.6 8.0 13.2 2.2 0.1 49.1 Gain on sale of assets (8.4) - - - - (8.4) Acquisition costs - - - - 0.7 0.7 Legal claim costs - - 0.4 - - 0.4 Pension and other retirement plan expenses 4.8 - - - 0.3 5.1 Adjusted EBITDA (Non-GAAP) $ 87.2 $ 19.6 $ 24.9 $ 6.2 $ (4.7) $ 133.2 32 32

Non-GAAP Reconciliations Adjusted EBITDA ($ in millions) Three Months Ended June 30, 2011 Wireline Wireless Data Center Colocation IT Services & Hardware Corporate Total Company Operating Income (GAAP) $ 55.4 $ 15.2 $ 12.8 $ 1.5 $ (7.3) $ 77.6 Add: Depreciation and amortization 25.1 8.4 13.0 2.2 0.1 48.8 Acquisition costs - - - - 0.8 0.8 Asset impairment 0.5 - - - - 0.5 Pension and other retirement plan expenses 9.1 - - - 0.4 9.5 Adjusted EBITDA (Non-GAAP) $ 90.1 $ 23.6 $ 25.8 $ 3.7 $ (6.0) $ 137.2 Three Months Ended March 31, 2011 Wireline Wireless Colocation Hardware Corporate Company Operating Income (GAAP) $ 59.6 $ 16.3 $ 12.0 $ 3.2 $ (4.7) $ 86.4 Add: Depreciation and amortization 25.4 8.7 12.0 2.2 0.1 48.4 Acquisition costs and other - 1.1 - - 1.1 2.2 Pension and other retirement plan expenses 5.0 - - - 0.4 5.4 Adjusted EBITDA (Non-GAAP) $ 90.0 $ 26.1 $ 24.0 $ 5.4 $ (3.1) $ 142.4 33 33

Non-GAAP Reconciliations Adjusted EBITDA ($ in millions) Wireline Wireless Three Months Ended December 31, 2010 Data Center Colocation IT Services & Hardware Corporate Total Company Operating Income (GAAP) $ 52.5 $ 4.1 $ 9.2 $ 4.0 $ (5.3) $ 64.5 Add: Depreciation and amortization 26.7 8.0 13.0 2.1-49.8 Restructuring charges 4.9 1.0 1.4 1.0 0.2 8.5 Pension and other retirement plan expenses 4.0 - - - 0.3 4.3 Adjusted EBITDA (Non-GAAP) $ 88.1 $ 13.1 $ 23.6 $ 7.1 $ (4.8) $ 127.1 34 34

Non-GAAP Reconciliations Free Cash Flow ($ in millions) Three Months Ended Twelve Months Ended December 31, December 31, 2011 2010 2011 2010 Reconciliation of GAAP Cash Flow to Free Cash Flow (as defined by the company) Net (decrease) increase in cash and cash equivalents $ (17.0) $ 43.1 $ (3.6) $ 54.3 Less adjustments: Proceeds from issuance of long-term debt - (780.9) - (2,134.3) Increase (decrease) in corporate credit and receivables facilities - - (0.4) 85.9 Repayment of debt 2.5 762.9 11.5 1,554.5 Debt issuance costs - 9.7 0.8 42.6 Common stock repurchase 0.4 10.0 10.4 10.0 Proceeds from sale of assets, net of expenses (1.7) - (10.8) - Acquisitions, net of cash acquired - - - 526.7 Acquisition costs - - 2.6 9.1 Free cash flow (as defined by the company) $ (15.8) $ 44.8 $ 10.5 $ 148.8 35 35

Non-GAAP Reconciliations Net Debt ($ in millions) December 31, 2009 2010 2011 Total debt 1,979.1 2,523.6 2,533.6 Less: Interest rate swap adjustment (14.6) (3.8) (2.9) Less: Cash and cash equivalents (23.0) (77.3) (73.7) Net debt (as defined by the company) $ 1,941.5 $ 2,442.5 $ 2,457.0 36 36