ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the twelve months ended December 31, 2005
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $8,380,501 $- $8,380,501 $5,895,143 $2,336,741 $322,665 $(174,048)
Product sales 1,106,458 - 1,106,458 380,714 42,395 702,917 (19,568)
Total revenues and sales 9,486,959 - 9,486,959 6,275,857 2,379,136 1,025,582 (193,616)
Costs and expenses:
Cost of services 2,743,745 (37,557) (A)(D)(H) 2,706,188 1,917,754 705,506 236,160 (153,232)
Cost of products sold 1,315,320 - 1,315,320 697,593 32,919 621,864 (37,056)
Selling, general, administrative and other 1,795,516 (1,898) (A) 1,793,618 1,445,165 256,259 65,494 26,700
Depreciation and amortization 1,482,605 - 1,482,605 960,698 480,729 33,866 7,312
Restructuring and other charges 58,717 (58,717) (B)(C)(E) - - - - -
Total costs and expenses 7,395,903 (98,172) 7,297,731 5,021,210 1,475,413 957,384 (156,276)
Operating income 2,091,056 98,172 2,189,228 $1,254,647 $903,723 $68,198 $(37,340)
0
Equity earnings in unconsolidated partnerships 43,383 - 43,383
Minority interest in consolidated partnerships (69,105) - (69,105)
Other income, net 158,788 (116,036) (D)(I) 42,752
Interest expense (332,588) - (332,588)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other 218,830 (218,830) (F)(G) -
Income from continuing operations before income taxes 2,110,364 (236,694) 1,873,670
Income taxes 801,836 (99,269) (O) 702,567
Income from continuing operations 1,308,528 (137,425) 1,171,103
Discontinued operations:
Income from discontinued operations (net of income taxes) 30,292 (30,292) (P) -
Gain on sale of discontinued operations (net of income taxes) - - -0
Income before cumulative effect of accounting change 1,338,820 (167,717) 1,171,103
Cumulative effect of accounting change (net of income taxes) (7,441) 7,441 (T) -
Net income 1,331,379 (160,276) 1,171,103
Preferred dividends 93 - 93
Net income applicable to common shares $1,331,286 $(160,276) $1,171,010
Basic earnings per share:
Income from continuing operations 3$.84 $(.40) 3$.44
Income from discontinued operations .09 (.09) -
Cumulative effect of accounting change (.02) .02 -
Net income 3$.91 $(.47) 3$.44
Diluted earnings per share:
Income from continuing operations 3$.80 $(.39) 3$.41
Income from discontinued operations .09 (.09) -
Cumulative effect of accounting change (.02) .02 -
Net income 3$.87 $(.46) 3$.41
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended December 31, 2005
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $2,263,605 $- $2,263,605 $1,643,195 $588,349 $82,323 $(50,262)
Product sales 318,146 - 318,146 116,983 9,801 194,115 (2,753)
Total revenues and sales 2,581,751 - 2,581,751 1,760,178 598,150 276,438 (53,015)
Costs and expenses:
Cost of services 736,857 (9,506) (A) 727,351 543,352 165,116 58,077 (39,194)
Cost of products sold 381,764 - 381,764 218,678 6,899 168,545 (12,358)
Selling, general, administrative and other 496,549 - 496,549 411,139 63,637 16,874 4,899
Depreciation and amortization 404,079 - 404,079 286,787 106,955 8,553 1,784
Restructuring and other charges 39,844 (39,844) (B)(C) - - - - -
Total costs and expenses 2,059,093 (49,350) 2,009,743 1,459,956 342,607 252,049 (44,869)
Operating income 522,658 49,350 572,008 $300,222 $255,543 $24,389 $(8,146)
0
Equity earnings in unconsolidated partnerships 6,992 - 6,992
Minority interest in consolidated partnerships (11,267) - (11,267)
Other income, net 2,752 - 2,752
Interest expense (86,134) - (86,134)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 435,001 49,350 484,351
Income taxes 176,681 7,057 (O) 183,738
Income from continuing operations 258,320 42,293 300,613
Discontinued operations:
Income from discontinued operations (net of income taxes) 4,270 (4,270) (P) -
Gain on sale of discontinued operations (net of income taxes) - - -0
Income before cumulative effect of accounting change 262,590 38,023 300,613
Cumulative effect of accounting change (net of income taxes) (7,441) 7,441 (T) -
Net income 255,149 45,464 300,613
Preferred dividends 21 - 21
Net income applicable to common shares $255,128 $45,464 $300,592
Basic earnings per share:
Income from continuing operations $ .67 $.11 $.78
Income from discontinued operations .01 (.01) -
Cumulative effect of accounting change (.02) .02 -
Net income $.66 $.12 $.78
Diluted earnings per share:
Income from continuing operations $ .67 $.10 $.77
Income from discontinued operations .01 (.01) -
Cumulative effect of accounting change (.02) .02 -
Net income $.66 $.11 $.77
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended September 30, 2005
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $2,229,370 $- $2,229,370 $1,606,482 $580,561 $84,728 $(42,401)
Product sales 289,749 - 289,749 101,876 11,722 178,481 (2,330)
Total revenues and sales 2,519,119 - 2,519,119 1,708,358 592,283 263,209 (44,731)
Costs and expenses:
Cost of services 719,683 (8,260) (D) 711,423 514,923 176,699 58,964 (39,163)
Cost of products sold 343,718 - 343,718 179,831 10,021 158,860 (4,994)
Selling, general, administrative and other 470,966 (1,898) (D) 469,068 379,806 66,154 16,710 6,398
Depreciation and amortization 388,989 - 388,989 257,853 121,026 8,340 1,770
Restructuring and other charges 18,873 (18,873) (E) - - - - -
Total costs and expenses 1,942,229 (29,031) 1,913,198 1,332,413 373,900 242,874 (35,989)
Operating income 576,890 29,031 605,921 $375,945 $218,383 $20,335 $(8,742)
0
Equity earnings in unconsolidated partnerships 10,434 - 10,434
Minority interest in consolidated partnerships (20,573) - (20,573)
Other income, net 27,325 (5,000) (D) 22,325
Interest expense (83,422) - (83,422)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other 30,557 (30,557) (F) -
Income from continuing operations before income taxes 541,211 (6,526) 534,685
Income taxes 206,068 (2,567) (O) 203,501
Income from continuing operations 335,143 (3,959) 331,184
Discontinued operations:
Income from discontinued operations (net of income taxes) 26,022 (26,022) (P) -
Gain on sale of discontinued operations (net of income taxes) - - -0
Income before cumulative effect of accounting change 361,165 (29,981) 331,184
Cumulative effect of accounting change (net of income taxes) - - -
Net income 361,165 (29,981) 331,184
Preferred dividends 24 - 24
Net income applicable to common shares $361,141 $(29,981) $331,160
Basic earnings per share:
Income from continuing operations $ .92 $(.01) $.91
Income from discontinued operations .07 (.07) -
Cumulative effect of accounting change - - -
Net income $.99 $(.08) $.91
Diluted earnings per share:
Income from continuing operations $ .91 $(.01) $.90
Income from discontinued operations .07 (.07) -
Cumulative effect of accounting change - - -
Net income $.98 $(.08) $.90
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended June 30, 2005
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,989,264 $- $1,989,264 $1,371,089 $584,016 $77,772 $(43,613)
Product sales 270,842 - 270,842 84,223 11,055 183,458 (7,894)
Total revenues and sales 2,260,106 - 2,260,106 1,455,312 595,071 261,230 (51,507)
Costs and expenses:
Cost of services 660,945 - 660,945 453,806 182,667 62,776 (38,304)
Cost of products sold 308,065 - 308,065 150,278 9,001 161,399 (12,613)
Selling, general, administrative and other 420,536 - 420,536 331,743 62,662 16,982 9,149
Depreciation and amortization 348,320 - 348,320 212,560 125,445 8,501 1,814
Restructuring and other charges - - - - - - -
Total costs and expenses 1,737,866 - 1,737,866 1,148,387 379,775 249,658 (39,954)
Operating income 522,240 - 522,240 $306,925 $215,296 $11,572 $(11,553)
0
Equity earnings in unconsolidated partnerships 15,214 - 15,214
Minority interest in consolidated partnerships (18,918) - (18,918)
Other income, net 7,976 - 7,976
Interest expense (76,343) - (76,343)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other 188,273 (188,273) (G) -
Income from continuing operations before income taxes 638,442 (188,273) 450,169
Income taxes 236,381 (70,234) (O) 166,147
Income from continuing operations 402,061 (118,039) 284,022
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -0
Income before cumulative effect of accounting change 402,061 (118,039) 284,022
Cumulative effect of accounting change (net of income taxes) - - -
Net income 402,061 (118,039) 284,022
Preferred dividends 24 - 24
Net income applicable to common shares $402,037 $(118,039) $283,998
Basic earnings per share:
Income from continuing operations 1$.28 $(.38) $.90
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income 1$.28 $(.38) $.90
Diluted earnings per share:
Income from continuing operations 1$.27 $(.37) $.90
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income 1$.27 $(.37) $.90
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended March 31, 2005
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,898,262 $- $1,898,262 $1,274,377 $583,815 $77,842 $(37,772)
Product sales 227,721 - 227,721 77,632 9,817 146,863 (6,591)
Total revenues and sales 2,125,983 - 2,125,983 1,352,009 593,632 224,705 (44,363)
Costs and expenses:
Cost of services 626,260 (19,791) (H) 606,469 405,673 181,024 56,343 (36,571)
Cost of products sold 281,773 - 281,773 148,806 6,998 133,060 (7,091)
Selling, general, administrative and other 407,465 - 407,465 322,477 63,806 14,928 6,254
Depreciation and amortization 341,217 - 341,217 203,498 127,303 8,472 1,944
Restructuring and other charges - - - - - - -
Total costs and expenses 1,656,715 (19,791) 1,636,924 1,080,454 379,131 212,803 (35,464)
Operating income 469,268 19,791 489,059 $271,555 $214,501 $11,902 $(8,899)
0
Equity earnings in unconsolidated partnerships 10,743 - 10,743
Minority interest in consolidated partnerships (18,347) - (18,347)
Other income, net 120,735 (111,036) (I) 9,699
Interest expense (86,689) - (86,689)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 495,710 (91,245) 404,465
Income taxes 182,706 (33,525) (O) 149,181
Income from continuing operations 313,004 (57,720) 255,284
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -0
Income before cumulative effect of accounting change 313,004 (57,720) 255,284
Cumulative effect of accounting change (net of income taxes) - - -
Net income 313,004 (57,720) 255,284
Preferred dividends 24 - 24
Net income applicable to common shares $312,980 $(57,720) $255,260
Basic earnings per share:
Income from continuing operations 1$.04 $(.20) $.84
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income 1$.04 $(.20) $.84
Diluted earnings per share:
Income from continuing operations 1$.03 $(.19) $.84
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income 1$.03 $(.19) $.84
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the twelve months ended December 31, 2004
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $7,374,279 $- $7,374,279 $4,791,235 $2,380,788 $346,662 $(144,406)
Product sales 871,862 - 871,862 286,852 39,021 577,193 (31,204)
Total revenues and sales 8,246,141 - 8,246,141 5,078,087 2,419,809 923,855 (175,610)
Costs and expenses:
Cost of services 2,374,220 - 2,374,220 1,543,576 704,335 257,845 (131,536)
Cost of products sold 1,075,545 - 1,075,545 573,646 28,711 514,239 (41,051)
Selling, general, administrative and other 1,524,165 - 1,524,165 1,201,789 244,327 54,729 23,320
Depreciation and amortization 1,299,691 - 1,299,691 738,837 516,445 34,325 10,084
Restructuring and other charges 50,892 (50,892) (J)(K) - - - - -
Total costs and expenses 6,324,513 (50,892) 6,273,621 4,057,848 1,493,818 861,138 (139,183)
Operating income 1,921,628 50,892 1,972,520 $1,020,239 $925,991 $62,717 $(36,427)
Equity earnings in unconsolidated partnerships 68,486 - 68,486
Minority interest in consolidated partnerships (80,096) - (80,096)
Other income, net 34,500 - 34,500
Interest expense (352,490) - (352,490)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 1,592,028 50,892 1,642,920
Income taxes 565,331 39,479 (O)(Q) 604,810
Income from continuing operations 1,026,697 11,413 1,038,110
Discontinued operations:
Income from discontinued operations (net of income taxes) 19,538 (19,538) (Q) -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 1,046,235 (8,125) 1,038,110
Cumulative effect of accounting change (net of income taxes) - - -
Net income 1,046,235 (8,125) 1,038,110
Preferred dividends 103 - 103
Net income applicable to common shares $1,046,132 $(8,125) $1,038,007
Basic earnings per share:
Income from continuing operations 3$.34 $ .04 3$.38
Income from discontinued operations .06 (.06) -
Cumulative effect of accounting change - - -
Net income 3$.40 $(.02) 3$.38
Diluted earnings per share:
Income from continuing operations 3$.33 $ .04 3$.37
Income from discontinued operations .06 (.06) -
Cumulative effect of accounting change - - -
Net income 3$.39 $(.02) 3$.37
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended December 31, 2004
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,897,402 $- $1,897,402 $1,252,773 $597,315 $81,462 $(34,148)
Product sales 242,391 - 242,391 73,999 10,460 167,027 (9,095)
Total revenues and sales 2,139,793 - 2,139,793 1,326,772 607,775 248,489 (43,243)
Costs and expenses:
Cost of services 604,818 - 604,818 399,114 173,146 64,297 (31,739)
Cost of products sold 299,603 - 299,603 154,747 8,576 146,997 (10,717)
Selling, general, administrative and other 402,489 - 402,489 318,968 62,466 14,856 6,199
Depreciation and amortization 332,520 - 332,520 193,789 127,921 8,454 2,356
Restructuring and other charges (873) 873 (J) - - - - -
Total costs and expenses 1,638,557 873 1,639,430 1,066,618 372,109 234,604 (33,901)
Operating income 501,236 (873) 500,363 $260,154 $235,666 $13,885 $(9,342)
Equity earnings in unconsolidated partnerships 14,970 - 14,970
Minority interest in consolidated partnerships (19,227) - (19,227)
Other income, net 11,360 - 11,360
Interest expense (87,512) - (87,512)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 420,827 (873) 419,954
Income taxes 150,182 (286) (O) 149,896
Income from continuing operations 270,645 (587) 270,058
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 270,645 (587) 270,058
Cumulative effect of accounting change (net of income taxes) - - -
Net income 270,645 (587) 270,058
Preferred dividends 25 - 25
Net income applicable to common shares $270,620 $(587) $270,033
Basic earnings per share:
Income from continuing operations $.89 $- $.89
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.89 $- $.89
Diluted earnings per share:
Income from continuing operations $.89 $- $.89
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.89 $- $.89
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended September 30, 2004
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,885,405 $- $1,885,405 $1,239,409 $592,373 $86,862 $(33,239)
Product sales 217,707 - 217,707 74,338 10,563 140,275 (7,469)
Total revenues and sales 2,103,112 - 2,103,112 1,313,747 602,936 227,137 (40,708)
Costs and expenses:
Cost of services 624,442 - 624,442 406,660 179,719 68,910 (30,847)
Cost of products sold 262,604 - 262,604 139,301 7,822 124,575 (9,094)
Selling, general, administrative and other 373,624 - 373,624 294,070 60,033 13,593 5,928
Depreciation and amortization 324,678 - 324,678 186,169 127,580 8,570 2,359
Restructuring and other charges - - - - - - -
Total costs and expenses 1,585,348 - 1,585,348 1,026,200 375,154 215,648 (31,654)
Operating income 517,764 - 517,764 $287,547 $227,782 $11,489 $(9,054)
Equity earnings in unconsolidated partnerships 24,338 - 24,338
Minority interest in consolidated partnerships (23,647) - (23,647)
Other income, net 15,652 - 15,652
Interest expense (86,699) - (86,699)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 447,408 - 447,408
Income taxes 143,727 19,656 (Q) 163,383
Income from continuing operations 303,681 (19,656) 284,025
Discontinued operations:
Income from discontinued operations (net of income taxes) 19,538 (19,538) (Q) -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 323,219 (39,194) 284,025
Cumulative effect of accounting change (net of income taxes) - - -
Net income 323,219 (39,194) 284,025
Preferred dividends 25 - 25
Net income applicable to common shares $323,194 $(39,194) $284,000
Basic earnings per share:
Income from continuing operations $ .99 $(.06) $.93
Income from discontinued operations .06 (.06) -
Cumulative effect of accounting change - - -
Net income 1$.05 $(.12) $.93
Diluted earnings per share:
Income from continuing operations $ .99 $(.07) $.92
Income from discontinued operations .06 (.06) -
Cumulative effect of accounting change - - -
Net income 1$.05 $(.13) $.92
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended June 30, 2004
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,825,894 $- $1,825,894 $1,183,549 $599,567 $84,583 $(41,805)
Product sales 216,170 - 216,170 69,533 10,065 144,596 (8,024)
Total revenues and sales 2,042,064 - 2,042,064 1,253,082 609,632 229,179 (49,829)
Costs and expenses:
Cost of services 584,189 - 584,189 382,060 178,599 58,679 (35,149)
Cost of products sold 256,055 - 256,055 135,048 7,158 127,799 (13,950)
Selling, general, administrative and other 372,859 - 372,859 293,009 60,908 13,050 5,892
Depreciation and amortization 321,151 - 321,151 181,350 128,610 8,755 2,436
Restructuring and other charges - - - - - - -
Total costs and expenses 1,534,254 - 1,534,254 991,467 375,275 208,283 (40,771)
Operating income 507,810 - 507,810 $261,615 $234,357 $20,896 $(9,058)
Equity earnings in unconsolidated partnerships 15,926 - 15,926
Minority interest in consolidated partnerships (21,651) - (21,651)
Other income, net 2,875 - 2,875
Interest expense (86,543) - (86,543)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 418,417 - 418,417
Income taxes 155,889 - 155,889
Income from continuing operations 262,528 - 262,528
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 262,528 - 262,528
Cumulative effect of accounting change (net of income taxes) - - -
Net income 262,528 - 262,528
Preferred dividends 26 - 26
Net income applicable to common shares $262,502 $- $262,502
Basic earnings per share:
Income from continuing operations $.85 $- $.85
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.85 $- $.85
Diluted earnings per share:
Income from continuing operations $.85 $- $.85
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.85 $- $.85
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended March 31, 2004
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,765,578 $- $1,765,578 $1,115,504 $591,533 $93,755 $(35,214)
Product sales 195,594 - 195,594 68,982 7,933 125,295 (6,616)
Total revenues and sales 1,961,172 - 1,961,172 1,184,486 599,466 219,050 (41,830)
Costs and expenses:
Cost of services 560,771 - 560,771 355,742 172,871 65,959 (33,801)
Cost of products sold 257,283 - 257,283 144,550 5,155 114,868 (7,290)
Selling, general, administrative and other 375,193 - 375,193 295,742 60,920 13,230 5,301
Depreciation and amortization 321,342 - 321,342 177,529 132,334 8,546 2,933
Restructuring and other charges 51,765 (51,765) (K) - - - - -
Total costs and expenses 1,566,354 (51,765) 1,514,589 973,563 371,280 202,603 (32,857)
Operating income 394,818 51,765 446,583 $210,923 $228,186 $16,447 $(8,973)
Equity earnings in unconsolidated partnerships 13,252 - 13,252
Minority interest in consolidated partnerships (15,571) - (15,571)
Other income, net 4,613 - 4,613
Interest expense (91,736) - (91,736)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 305,376 51,765 357,141
Income taxes 115,533 20,109 (O) 135,642
Income from continuing operations 189,843 31,656 221,499
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 189,843 31,656 221,499
Cumulative effect of accounting change (net of income taxes) - - -
Net income 189,843 31,656 221,499
Preferred dividends 27 - 27
Net income applicable to common shares $189,816 $31,656 $221,472
Basic earnings per share:
Income from continuing operations $.61 $.10 $.71
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.61 $.10 $.71
Diluted earnings per share:
Income from continuing operations $.61 $.10 $.71
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.61 $.10 $.71
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the twelve months ended December 31, 2003
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $7,156,067 $- $7,156,067 $4,466,462 $2,395,625 $428,983 $(135,003)
Product sales 823,843 - 823,843 261,937 40,454 530,078 (8,626)
Total revenues and sales 7,979,910 - 7,979,910 4,728,399 2,436,079 959,061 (143,629)
Costs and expenses:
Cost of services 2,273,598 - 2,273,598 1,367,812 737,161 299,006 (130,381)
Cost of products sold 1,043,468 - 1,043,468 536,648 29,131 486,936 (9,247)
Selling, general, administrative and other 1,498,122 - 1,498,122 1,154,961 259,406 60,511 23,244
Depreciation and amortization 1,247,748 - 1,247,748 670,978 526,508 36,191 14,071
Restructuring and other charges 18,979 (18,979) (M) - - - - -
Total costs and expenses 6,081,915 (18,979) 6,062,936 3,730,399 1,552,206 882,644 (102,313)
Operating income 1,897,995 18,979 1,916,974 $998,000 $883,873 $76,417 $(41,316)
Equity earnings in unconsolidated partnerships 64,373 - 64,373
Minority interest in consolidated partnerships (78,604) - (78,604)
Other income, net 11,068 - 11,068
Interest expense (378,627) - (378,627)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other 17,933 (17,933) (L)(N) -
Income from continuing operations before income taxes 1,534,138 1,046 1,535,184
Income taxes 580,609 180 (O) 580,789
Income from continuing operations 953,529 866 954,395
Discontinued operations:
Income from discontinued operations (net of income taxes) 37,072 (37,072) (R) -
Gain on sale of discontinued operations (net of income taxes) 323,927 (323,927) (R) -
Income before cumulative effect of accounting change 1,314,528 (360,133) 954,395
Cumulative effect of accounting change (net of income taxes) 15,591 (15,591) (S) -
Net income 1,330,119 (375,724) 954,395
Preferred dividends 111 - 111
Net income applicable to common shares $1,330,008 $(375,724) $954,284
Basic earnings per share:
Income from continuing operations $3.06 $- $3.06
Income from discontinued operations 1.16 (1.16) -
Cumulative effect of accounting change .05 (.05) -
Net income $4.27 1$(.21) $3.06
Diluted earnings per share:
Income from continuing operations $3.05 $- $3.05
Income from discontinued operations 1.15 1(.15) -
Cumulative effect of accounting change .05 (.05) -
Net income $4.25 1$(.20) $3.05
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended December 31, 2003
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,806,026 $- $1,806,026 $1,128,024 $605,665 $105,910 $(33,573)
Product sales 207,650 - 207,650 63,908 10,119 141,229 (7,606)
Total revenues and sales 2,013,676 - 2,013,676 1,191,932 615,784 247,139 (41,179)
Costs and expenses:
Cost of services 567,946 - 567,946 350,603 173,751 74,876 (31,284)
Cost of products sold 262,058 - 262,058 131,243 7,495 131,568 (8,248)
Selling, general, administrative and other 388,290 - 388,290 303,033 65,644 13,896 5,717
Depreciation and amortization 321,330 - 321,330 175,446 132,064 9,176 4,644
Restructuring and other charges - - - - - - -
Total costs and expenses 1,539,624 - 1,539,624 960,325 378,954 229,516 (29,171)
Operating income 474,052 - 474,052 $231,607 $236,830 $17,623 $(12,008)
Equity earnings in unconsolidated partnerships 16,401 - 16,401
Minority interest in consolidated partnerships (17,093) - (17,093)
Other income, net 3,596 - 3,596
Interest expense (90,881) - (90,881)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other 30,999 (30,999) (L) -
Income from continuing operations before income taxes 417,074 (30,999) 386,075
Income taxes 158,139 (12,058) (O) 146,081
Income from continuing operations 258,935 (18,941) 239,994
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 258,935 (18,941) 239,994
Cumulative effect of accounting change (net of income taxes) - - -
Net income 258,935 (18,941) 239,994
Preferred dividends 27 - 27
Net income applicable to common shares $258,908 $(18,941) $239,967
Basic earnings per share:
Income from continuing operations $.83 $(.06) $.77
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.83 $(.06) $.77
Diluted earnings per share:
Income from continuing operations $.83 $(.06) $.77
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.83 $(.06) $.77
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended September 30, 2003
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,836,059 $- $1,836,059 $1,163,786 $595,319 $108,808 $(31,854)
Product sales 214,125 - 214,125 69,446 9,876 135,155 (352)
Total revenues and sales 2,050,184 - 2,050,184 1,233,232 605,195 243,963 (32,206)
Costs and expenses:
Cost of services 602,609 - 602,609 361,107 195,747 76,820 (31,065)
Cost of products sold 272,344 - 272,344 141,712 7,375 123,596 (339)
Selling, general, administrative and other 376,285 - 376,285 292,999 63,410 14,361 5,515
Depreciation and amortization 312,183 - 312,183 168,999 131,234 8,843 3,107
Restructuring and other charges - - - - - - -
Total costs and expenses 1,563,421 - 1,563,421 964,817 397,766 223,620 (22,782)
Operating income 486,763 - 486,763 $268,415 $207,429 $20,343 $(9,424)
Equity earnings in unconsolidated partnerships 13,778 - 13,778
Minority interest in consolidated partnerships (22,287) - (22,287)
Other income, net 3,391 - 3,391
Interest expense (91,164) - (91,164)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 390,481 - 390,481
Income taxes 147,718 - 147,718
Income from continuing operations 242,763 - 242,763
Discontinued operations:
Income from discontinued operations (net of income taxes) - - -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 242,763 - 242,763
Cumulative effect of accounting change (net of income taxes) - - -
Net income 242,763 - 242,763
Preferred dividends 28 - 28
Net income applicable to common shares $242,735 $- $242,735
Basic earnings per share:
Income from continuing operations $.78 $- $.78
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.78 $- $.78
Diluted earnings per share:
Income from continuing operations $.78 $- $.78
Income from discontinued operations - - -
Cumulative effect of accounting change - - -
Net income $.78 $- $.78
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended June 30, 2003
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,797,520 $- $1,797,520 $1,127,642 $597,109 $106,708 $(33,939)
Product sales 212,732 - 212,732 67,774 9,135 136,127 (304)
Total revenues and sales 2,010,252 - 2,010,252 1,195,416 606,244 242,835 (34,243)
Costs and expenses:
Cost of services 565,612 565,612 339,730 185,580 73,458 (33,156)
-
Cost of products sold 271,354 271,354 141,246 6,319 124,088 (299)
-
Selling, general, administrative and other 372,458 372,458 287,085 64,143 15,682 5,548
-
Depreciation and amortization 310,712 310,712 165,364 133,376 8,806 3,166
-
Restructuring and other charges 18,979 (18,979) (M) - - - - -
Total costs and expenses 1,539,115 (18,979) 1,520,136 933,425 389,418 222,034 (24,741)
Operating income 471,137 18,979 490,116 $261,991 $216,826 $20,801 $(9,502)
Equity earnings in unconsolidated partnerships 16,689 16,689
-
Minority interest in consolidated partnerships (21,390) (21,390)
-
Other income, net 3,634 3,634
-
Interest expense (93,210) (93,210)
-
Gain (loss) on exchange or disposal of assets,
write-down of investments and other (13,066) 13,066 (N) -
Income from continuing operations before income taxes 363,794 32,045 395,839
Income taxes 139,585 12,238 (O) 151,823
Income from continuing operations 224,209 19,807 244,016
Discontinued operations:
Income from discontinued operations (net of income taxes) - -
-
Gain on sale of discontinued operations (net of income taxes) 323,927 (323,927) (R) -
Income before cumulative effect of accounting change 548,136 (304,120) 244,016
Cumulative effect of accounting change (net of income taxes) - -
-
Net income 548,136 (304,120) 244,016
Preferred dividends 28 28
-
Net income applicable to common shares $548,108 $(304,120) $243,988
Basic earnings per share:
Income from continuing operations $ .72 $ .06 $.78
Income from discontinued operations 1.04 1(.04) -
Cumulative effect of accounting change - - -
Net income $1.76 $ (.98) $.78
Diluted earnings per share:
Income from continuing operations $ .72 $ .06 $.78
Income from discontinued operations 1.03 1(.03) -
Cumulative effect of accounting change - - -
Net income $1.75 $ (.97) $.78
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
RECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
for the three months ended March 31, 2003
(In thousands, except per share amounts)
Corporate
Results of Items Results of Segment Information from Current Businesses Operations
Operations Excluded from Operations Communications and
Under Current from Current Support Intercompany
GAAP Businesses Businesses Wireless Wireline Services Eliminations
Revenues and sales:
Service revenues $1,716,462 $- $1,716,462 $1,047,010 $597,532 $107,557 $(35,637)
Product sales 189,336 - 189,336 60,809 11,324 117,567 (364)
Total revenues and sales 1,905,798 - 1,905,798 1,107,819 608,856 225,124 (36,001)
Costs and expenses:
Cost of services 537,431 - 537,431 316,372 182,083 73,852 (34,876)
Cost of products sold 237,712 - 237,712 122,447 7,942 107,684 (361)
Selling, general, administrative and other 361,089 - 361,089 271,844 66,209 16,572 6,464
Depreciation and amortization 303,523 - 303,523 161,169 129,834 9,366 3,154
Restructuring and other charges - - - - - - -
Total costs and expenses 1,439,755 - 1,439,755 871,832 386,068 207,474 (25,619)
Operating income 466,043 - 466,043 $235,987 $222,788 $17,650 $(10,382)
Equity earnings in unconsolidated partnerships 17,505 - 17,505
Minority interest in consolidated partnerships (17,834) - (17,834)
Other income, net 447 - 447
Interest expense (103,372) - (103,372)
Gain (loss) on exchange or disposal of assets,
write-down of investments and other - - -
Income from continuing operations before income taxes 362,789 - 362,789
Income taxes 135,167 - 135,167
Income from continuing operations 227,622 - 227,622
Discontinued operations:
Income from discontinued operations (net of income taxes) 37,072 (37,072) (R) -
Gain on sale of discontinued operations (net of income taxes) - - -
Income before cumulative effect of accounting change 264,694 (37,072) 227,622
Cumulative effect of accounting change (net of income taxes) 15,591 (15,591) (S) -
Net income 280,285 (52,663) 227,622
Preferred dividends 28 28
-
Net income applicable to common shares $280,257 $(52,663) $227,594
Basic earnings per share:
Income from continuing operations $.73 $- $.73
Income from discontinued operations .12 (.12) -
Cumulative effect of accounting change .05 (.05) -
Net income $.90 $(.17) $.73
Diluted earnings per share:
Income from continuing operations $.73 $- $.73
Income from discontinued operations .12 (.12) -
Cumulative effect of accounting change .05 (.05) -
Net income $.90 $(.17) $.73
See Notes to Reconcilations for a description of the items marked (A)-(T).
ALLTEL CORPORATION
NOTES TO RECONCILIATIONS OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)
As the Company evaluates segment performance based on segment income, which is computed as revenues and sales less operating expenses, the special cash dividend, gain on the
exchange or disposal of assets, debt prepayment costs, costs associated with Hurricane Katrina, the effects of the change in accounting for operating leases and conditional asset retirement
obligations and restructuring and other charges have not been allocated to the business segments. In addition, none of the non-operating items such as equity earnings in unconsolidated
partnerships, minority interest expense, other income, net, interest expense and income taxes have been allocated to the segments.
(A) Alltel incurred $9.5 million of incremental costs related to Hurricane Katrina consisting of increased system maintenance costs to restore network facilities and additional losses from bad
debts. (See Note D).
(B) The Company incurred $2.1 million of integration expenses related to its acquisition completed on August 1, 2005 of Western Wireless Corporation (“Western Wireless”). These expenses
primarily consisted of system conversion costs. In addition, Alltel incurred $5.0 million of integration expenses related to the exchange of certain wireless assets with Cingular Wireless
LLC (“Cingular”) completed during the second and third quarters of 2005. The Company also incurred $1.6 million of integration expenses related to its acquisition of Public Service
Cellular Inc. (“PS Cellular”) completed on February 28, 2005. The integration expenses related to the Cingular and PS Cellular acquisitions consisted of handset subsidies incurred to
migrate the acquired customer base to CDMA handsets. The Company also recorded a $0.2 million reduction in the liabilities associated with the wireline restructuring activities initiated
during the third quarter of 2005. (See Note E).
(C) On December 9, 2005, Alltel announced that it would spin off its wireline telecommunications business to its stockholders and merge it with Valor Communications Group, Inc. In
connection with the spin-off and merger, Alltel incurred $31.3 million of incremental costs principally consisting of investment banker, audit and legal fees.
(D) Alltel incurred $10.2 million of incremental costs related to Hurricane Katrina consisting of increased long distance and roaming expenses due to providing these services to affected
customers at no charge, system maintenance costs to restore network facilities and additional losses from bad debts. These incremental costs also included Company donations to support
the hurricane relief efforts. These incremental expenses were partially offset by $5.0 million of insurance proceeds received to date by Alltel.
(E) The Company incurred $2.4 million of integration expenses related to its acquisition completed on August 1, 2005 of Western Wireless Corporation (quot;Western Wirelessquot;). These expenses
primarily consisted of system conversion and relocation costs. In addition, the Company incurred $11.9 million of integration expenses related to the exchange of certain wireless assets
with Cingular Wireless LLC (quot;Cingularquot;) completed during the second and third quarters of 2005. These expenses consisted of handset subsidies incurred to migrate the acquired customer
base to CDMA handsets. The Company also incurred $4.6 million in restructuring charges associated with its wireline operations. These charges consisted of severance and employee
benefit costs related to a planned workforce reduction.
(F) Primarily due to certain minority partners' right-of-first-refusal, three of the wireless partnership interests to be exchanged between Alltel and Cingular, as discussed in Note H below, were
not completed until July 29, 2005. As a result of completing the exchange transaction, Alltel recorded an additional pretax gain of $30.5 million.
(G) On April 15, 2005, Alltel and Cingular Wireless LLC completed the exchange of certain wireless assets. In connection with this transaction, Alltel recorded a pretax gain of $127.5 million.
On April 6, 2005, Alltel recorded a pretax gain of $75.8 million from the sale of all of its shares of Fidelity National common stock. In addition, on April 8, 2005, Alltel retired all of its
issued and outstanding 7.50 percent senior notes due March 1, 2006, representing an aggregate principal amount of $450.0 million. Concurrent with the debt retirement, Alltel also
terminated the related pay variable/receive fixed, interest rate swap agreement that had been designated as a fair value hedge against the $450.0 million senior notes. In connection with the
early termination of the debt and interest rate swap agreement, Alltel incurred net pretax termination fees of approximately $15.0 million.
(H) Effective January 1, 2005, Alltel changed its accounting for operating leases with scheduled rent increases. Certain of the Company's operating lease agreements for cell sites and for office
and retail locations include scheduled rent escalations during the initial lease term and/or during succeeding optional renewal periods. Previously, the Company had not recognized the
scheduled increases in rent expense on a straight-line basis in accordance with the provisions of Statement of Financial Accounting Standards (quot;SFASquot;) No. 13, quot;Accounting for Leasesquot;
and Financial Accounting Standards Board (quot;FASBquot;) Technical Bulletin No. 85-3, quot;Accounting for Operating Leases with Scheduled Rent Increasesquot;. The effects of this change, which are
included in corporate expenses, were not material to the Company's previously reported consolidated results of operations, financial position or cash flows.
(I) On March 9, 2005, Fidelity National declared a special $10 per share cash dividend to Fidelity National stockholders. The special cash dividend was received by Alltel on March 28, 2005.
(J) The Company recorded a $0.9 million reduction in the liabilities associated with the restructuring efforts initiated in the first quarter of 2004 (see Note K), consisting of $0.7 million in
employee relocation expenses and $0.2 million in severance and employee benefit costs.
(K) The Company announced its plans to reorganize its operating structure and exit its competitive local exchange carrier operations in the Jacksonville, Florida market. In connection with
these activities, the Company recorded a restructuring charge of $29.3 million consisting of severance and employee benefit costs related to a planned workforce reduction, employee
relocation costs, lease termination and other restructuring-related costs. The Company also recorded a $2.3 million reduction in the liabilities associated with various restructuring activities
initiated prior to 2003. In addition, the Company recorded a write-down of $24.8 million in the carrying value of certain corporate and regional facilities to fair value in conjunction with
the proposed leasing or sale of those facilities.
(L) The Company recorded a pretax gain of $31.0 million from the sale of certain assets and related liabilities, including selected customer contracts and capitalized software development costs,
associated with the Company's telecommunications information services operations.
(M) These charges included severance and employee benefit costs of $8.5 million related to a planned workforce reduction, primarily resulting from the closing of certain call center locations.
The Company also recorded a $2.7 million reduction in the liabilities associated with various restructuring activities initiated prior to 2003, primarily resulting from differences between
estimated and actual severance costs paid in completing the previous planned workforce reductions. Alltel also wrote off $13.2 million of certain capitalized software development costs
that had no alternative future use or functionality.
(N) Alltel recorded pretax write-downs totaling $6.0 million to reflect other-than-temporary declines in the fair value of certain investments in unconsolidated limited partnerships. In addition,
the Company retired, prior to its stated maturity dates, $249.1 million of long-term debt, representing all of the long-term debt outstanding under the Rural Utilities Services, Rural
Telephone Bank and Federal Financing Bank programs. In connection with the early retirement of the debt, the Company incurred pretax termination fees of $7.1 million.
(O) Tax-related effects of the items discussed in the Notes A - N above.
(P) Eliminates the effects of discontinued operations. On August 1, 2005, Alltel completed its acquisition of Western Wireless. As a condition of receiving approval for the acquisition from
the Department of Justice and the Federal Communications Commission, Alltel agreed to divest certain wireless operations of Western Wireless in 16 markets in Arkansas, Kansas and
Nebraska. In December 2005, Alltel completed an exchange of wireless properties with United States Cellular Corporation that included a substantial portion of the divestiture requirements
related to the merger. During the third and fourth quarters of 2005, Alltel completed the sale of international operations in Georgia, Ghana and Ireland acquired from Western Wireless.
Alltel also has pending definitive agreements to sell the international operations in Austria, Bolivia and Haiti and is actively pursuing the disposition of the remaining international
operations acquired from Western Wireless. As a result, the acquired international operations and interests of Western Wireless and the 16 markets to be divested in Arkansas, Kansas and
Nebraska have been classified as discontinued operations and assets held for sale in the accompanying consolidated financial statements.
(Q) During the third quarter of 2004, the Internal Revenue Service (“IRS”) completed its fieldwork related to the audits of the Company’s consolidated federal income tax returns for the fiscal
years 1997 through 2001. As a result of the IRS completing this phase of their audits, Alltel reassessed its income tax contingency reserves related to the periods under examination. Based
upon this reassessment, Alltel recorded a $129.3 million reduction in its income tax contingency reserves. The corresponding effects of the reversal of these tax contingencies resulted in a
reduction in goodwill of $94.5 million and a reduction in income tax expense associated with continuing operations of $19.7 million. In addition, $15.1 million of the income tax
contingency reserves reversed related to the financial services division that was sold to Fidelity National Financial Inc. (“Fidelity National”) on April 1, 2003. (See Note R.) Pursuant to
the terms of the sale agreement, Alltel retained, as of the date of sale, all income tax liabilities related to the sold operations and agreed to indemnify
Fidelity National from any future tax liability imposed on the financial services division for periods prior to the date of sale. The adjustment of the tax contingency reserves related to the
disposed financial services division has been reported as discontinued operations in the Company’s consolidated financial statements for the twelve months ended December 31, 2004.
Discontinued operations for the twelve months ended December 31, 2004 also included a tax benefit of $4.4 million attributable to a foreign tax credit carryback recognized as a result of
the IRS audits.
(R) Eliminates the effects of discontinued operations, including the gain realized upon the sale of such operations. On April 1, 2003, Alltel completed the sale of the financial services division
of its information services subsidiary, Alltel Information Services, Inc., to Fidelity National, for $1.05 billion received as $775.0 million in cash and $275.0 million in Fidelity National
common stock.
(S) Represents the cumulative effect of the change in accounting resulting from the Company's adoption of Statement of Financial Accounting Standards (quot;SFASquot;) No. 143, “Accounting for
Asset Retirement Obligationsquot;. In accordance with federal and state regulations, depreciation expense for Alltel’s wireline operations historically included an additional provision for cost
of removal. For Alltel's wireline operations in Kentucky and Nebraska not subject to SFAS No. 71, “Accounting for the Effects of Certain Types of Regulation”, effective with the adoption
of SFAS No. 143, the Company ceased recognition of the cost of removal provision in depreciation expense and eliminated the cumulative cost of removal included in accumulated
depreciation because it did not meet the recognition and measurement principles of an asset retirement obligation under SFAS No. 143. As a result of a Federal Communications
Commission ruling, Alltel continues to record a regulatory liability for cost of removal for its wireline subsidiaries that follow the accounting prescribed by SFAS No. 71.
(T) Represents the cumulative effect of the change in accounting principle resulting from the Company's adoption of FASB Interpretation No. 47, “Accounting for Conditional Asset Retirement
Obligationsquot; (“FIN 47”). The Company evaluated the effects of FIN 47 on its operations and determined that, for certain buildings containing asbestos, Alltel is legally obligated to
remediate the asbestos if the Company were to abandon, sell or otherwise dispose of the buildings. In addition, for its acquired Kentucky and Nebraska wireline operations not subject to
SFAS No. 71, “Accounting for the Effects of Certain Types of Regulationquot;, the Company is legally obligated to properly dispose of its chemically-treated telephone poles at the time they
are removed from service. In accordance with federal and state regulations, depreciation expense for the Company’s wireline operations that follow the accounting prescribed by SFAS No.
71 have historically included an additional provision for cost of removal, and accordingly, the adoption of FIN 47 had no impact to these operations.
ALLTEL Corporation
Pro Forma Financial Measures Reflecting Acquisitions of Western Wireless and Midwest Wireless, Spin-Off of Wireline Operations and Merger with Valor Communications Group Inc.
Reconciliations of Non-GAAP Financial Measures
Alltel Net Debt to Operating Income
for the twelve months ended December 31, 2005: Midwest Pro Forma Pro Forma
(Dollars in millions) Alltel Wireless Adjustments Combined
Long-term debt, including current maturities $5,988.0 $1,075.0 f $(1,595.0) d $5,468.0
Cash and short-term investments (989.2) - - $(989.2)
Net debt (A) $4,998.8 $1,075.0 $(1,595.0) $4,478.8
Operating income under GAAP (B) $2,091.1 $69.2 g $185.7 a $2,346.0
Net debt to operating income (A) / (B) 2.4 1.9
Alltel Net Debt to OIBDA from Current Businesses
for the twelve months ended December 31, 2005: Midwest Pro Forma Pro Forma
(Dollars in millions) Alltel Wireless Adjustments Combined
Adjusted net debt (see above) (A) $4,998.8 $1,075.0 f $(1,595.0) d $4,478.8
Operating income under GAAP $2,091.1 $69.2 g $185.7 a $2,346.0
Restructuring and other charges 58.7 - - 58.7
Incremental costs related to Hurricane Katrina 19.7 - - 19.7
Change in accounting for operating leases with scheduled rent increases 19.8 - - 19.8
Depreciation and amortization expense 1,482.6 31.1 g 152.9 b 1,666.6
OIBDA from current businesses (B) $3,671.9 $100.3 g $338.6 $4,110.8
Net debt to OIBDA from current businesses (A) / (B) 1.4 1.1
Wireless Net Debt to Operating Income
for the twelve months ended December 31, 2005: Alltel Midwest Western Deleveraging Pro Forma Pro Forma
(Dollars in millions) Wireless Wireless Wireless Wireline Adjustments Combined
Long-term debt, including current maturities $5,988.0 $1,075.0 f $(1,595.0) d $(4,200.0) e $- $1,268.0
Cash and short-term investments (989.2) - - - - (989.2)
Net debt (A) $4,998.8 $1,075.0 $(1,595.0) $(4,200.0) $- $278.8
Operating income under GAAP (B) $1,254.7 $69.2 g $185.7 a $- $10.9 c $1,520.5
Net debt to operating income (A) / (B) 4.0 0.2
Wireless Net Debt to OIBDA from Current Businesses
for the twelve months ended December 31, 2005: Alltel Midwest Western Deleveraging Pro Forma Pro Forma
(Dollars in millions) Wireless Wireless Wireless Wireline Adjustments Combined
Net debt (see above) (A) $4,998.8 $1,075.0 f $(1,595.0) d $(4,200.0) $- $278.8
Wireless Operating income under GAAP $1,254.7 $69.2 g $185.7 a $- $10.9 c $1,520.5
Restructuring and other charges 22.3 - - - - 22.3
Incremental costs related to Hurricane Katrina 19.7 - - - - 19.7
Change in accounting for leases with scheduled rent increases 19.8 - - - - 19.8
Depreciation and amortization expense 960.7 31.1 g 152.9 a - 27.2 c 1,171.9
OIBDA from current businesses (B) $2,277.2 $100.3 g $338.6 $- $38.1 $2,754.2
Net debt to OIBDA from current businesses (A) / (B) 2.2 0.1
a-Adjustment reflects Western Wireless operating results for the period 10/1/04 - 7/31/05.
b-Adjustment reflects Western Wireless depreciation and amortization expense for the period 10/1/04 - 7/3/05.
c-Adjustment reflects the retained portion of infrastructure support for wireless operations
d-Adjustment reflects the after-tax proceeds from the sale of Western Wireless international operations.
e-Estimated amount to deleverage wireline division
f-Represents purchase price paid by Alltel to acquire Midwest Wireless.
g-Operating results for Midwest Wireless is for the twelve months ended September 30, 2005, year end information is not available.
ALLTEL Corporation
Unaudited Pro Forma Financial Measures Reflecting Spin-Off of Wireline Operations and Merger with Valor Communications Group Inc.
Reconciliations of Non-GAAP Financial Measures
ALLTEL (unaudited)
Wireline OIBDA for the twelve months ended December 31, 2005 Wireline Long- Communications Telecom Total Pro Forma
(Dollars in millions) Segment Distance Publishing Products Services Wireline Valor Combined
Segment income under GAAP $903.7 $20.2 $9.2 $3.5 $2.4 $939.0 $164.5 i 1,103.5
Depreciation & amortization 480.7 1.2 1.6 2.1 0.5 486.1 89.6 i 575.70
Wireline OIBDA $1,384.4 $21.4 $10.8 $5.6 $2.9 $1,425.1 $254.1 i $1,679.2
ALLTEL
Wireline Net Debt to Operating Income
for the twelve months ended December 31, 2005: Total Pro Forma Pro Forma
(Dollars in millions) Wireline Valor Adjustments Combined
Long-term debt, including current maturities $261.8 $1,180.7 i $3,951.1 h $5,393.6
Cash and short-term investments (11.9) (46.7) i - (58.6)
Net debt (A) $249.9 $1,134.0 i $3,951.1 $5,335.0
Segment income under GAAP (B) $939.0 $164.5 i $1,103.5
Net debt to operating income (A) / (B) 0.3 6.9 i 4.8
ALLTEL
Wireline Net Debt to OIBDA from Current Businesses
for the twelve months ended December 31, 2005: Total Pro Forma Pro Forma
(Dollars in millions) Wireline Valor Adjustments Combined
Net debt (see above) (A) $249.9 $1,134.0 i $3,951.1 h $5,335.0
Segment income under GAAP $939.0 $164.5 i $- $1,103.5
Restructuring and other charges 35.7 - - 35.7
Depreciation and amortization expense 486.1 89.6 i - 575.7
OIBDA from current businesses (B) $1,460.8 $254.1 i $- $1,714.9
Net debt to OIBDA from current businesses (A) / (B) 0.2 4.5 i 3.1
h-Adjustment to reflect the amount to leverage the wireline spin-off
i-Operating results for Valor Communications Group Inc. is for the twelve months ended September 30, 2005, year end information is not available
Reconciliaton to 2005 Earnings per Share Guidance:
2005 actual annual diluted earnings per share under GAAP 3$.85
Restructuring and other charges (3rd and 4th quarters 2005) .14
Gain on exchange or disposal of assets and other (2nd and 3rd quarters 2005) (.40)
Special dividend received on Fidelity National common stock (3rd quarter 2005) (.20)
Change in accounting for operating leases (1st quarter 2005) .04
Hurricane-related costs, net if insurance recoveries (3rd and 4th quarters 2005) .02
Cumulative effect of accounting change (4th quarter 2005) .02
Income (loss) from discontinued operations (3rd and 4th quarters 2004) (.06)
Diluted earnings per share, as adjusted 3$.41
2005 estimated annual diluted earnings per share from current businesses 3$.30 to 3$.50
Wireline OIBDA for the three months ended December 31: 2005 2004
Segment income under GAAP $255.5 $235.7
Depreciation & amortization 107.0 127.9
Wireline OIBDA $362.5 $363.6
alltel 4q05nongaaprecon