Press release

Cincinnati Bell Reports First Quarter 2019 Results

0
Sponsored by Businesswire

Cincinnati Bell Inc. (NYSE:CBB), today announced financial results for
the first quarter of 2019.

Leigh Fox, President and Chief Executive Officer of Cincinnati Bell,
commented, “Our first quarter results provided a great start to the
year. The investments in dense metro fiber and the expansion of our IT
services footprint continue to differentiate Cincinnati Bell in the
marketplace.”

Mr. Fox added, “We are pleased to reaffirm our financial guidance for
2019 as we continue to execute on our strategic objectives, positioning
Cincinnati Bell and its stakeholders for long-term success.”

Consolidated Results

  • Consolidated revenue totaled $380 million and operating income was $10
    million for the first quarter of 2019
  • Adjusted EBITDA of $98 million in the first quarter of 2019, up $19
    million year-over-year including contributions from the merger with
    Hawaiian Telcom on July 2, 2018
  • Net loss for the first quarter of 2019 totaled $27 million, resulting
    in diluted loss per share of $0.59, driven by accelerated depreciation
    of certain cloud-related assets associated with insourcing initiatives
    from one of our largest customers, as well as increased restructuring
    and severance related charges and interest expense compared to a year
    ago

Entertainment and Communications Segment

  • Entertainment and Communications revenue totaled $250 million for the
    first quarter of 2019

    • Cincinnati revenue totaled $171 million, down 2% from the prior
      year

      • Fioptics revenue totaled $87 million, up 5% year-over-year
      • Fioptics internet subscribers totaled 243,300, up 10,500
        compared to a year ago
      • Fioptics video subscribers totaled 139,200, down 7,100
        year-over-year
      • Fioptics is available to approximately 76% of Greater
        Cincinnati, which includes a combination of fiber to the
        premise (“FTTP”) and fiber to the node (“FTTN”) addresses
      • During the first quarter of 2019, 5,300 additional homes and
        businesses were passed with FTTP, which is available to
        477,600 addresses, approximately 60% of Cincinnati’s total
        addressable market
    • Hawaii revenue totaled $80 million in the first quarter of 2019,
      consistent with the prior quarter

      • Consumer / SMB Fiber revenue totaled $22 million, up 4%
        sequentially
      • Consumer / SMB Fiber internet subscribers totaled 66,600,
        adding 700 new customers in the quarter
      • Video subscribers were 47,800, down 1,000 from the prior
        quarter
      • Consumer / SMB Fiber is available to approximately 50% of
        Hawaii, which includes a combination of FTTP and FTTN addresses
      • During the first quarter of 2019, 1,100 additional homes and
        businesses were passed with FTTP, which is available to
        168,100 addresses, approximately 35% of Hawaii’s total
        addressable market
  • Adjusted EBITDA was $91 million for the first quarter of 2019,
    consistent with the prior quarter

IT Services and Hardware Segment

  • IT Services and Hardware revenue totaled $136 million for the first
    quarter of 2019, up $9 million year-over-year including contributions
    from Hawaiian Telcom

    • Consulting revenue totaled $39 million for the first quarter, up
      $8 million year-over-year
    • Cloud revenue of $24 million increased $2 million compared to the
      prior year despite insourcing initiatives from one of our largest
      customers

      • Certain cloud revenue from this customer totaled $4 million in
        the first quarter of 2019 generating Adjusted EBITDA of $3
        million; compared to the first quarter of 2018, in which
        certain cloud revenue from the customer totaled $7 million
        resulting in Adjusted EBITDA of $5 million
    • Communications revenue was $47 million, up $7 million
      year-over-year
    • Infrastructure Solutions revenue totaled $26 million, down $8
      million from a year ago
  • Adjusted EBITDA of $10 million for the first quarter of 2019, down $2
    million year-over-year

Cash Flow and Financial Position

  • Operating cash flows totaled $57 million for the first quarter of 2019
    with free cash flow of $6 million
  • Liquidity of $190 million as of March 31, 2019, with no significant
    maturities until 2024
  • Capital expenditures were $57 million for the first quarter of 2019
  • Gross Net Operating Loss carryforward of approximately $710 million as
    of March 31, 2019

2019 Outlook

  • Cincinnati Bell is reaffirming the following guidance for 2019 as
    previously provided on February 14, 2019:
 

2019

Category

 

Guidance Range

Revenue   $1,515M – $1,575M
Adjusted EBITDA   $400M – $410M

Conference Call/Webcast

Cincinnati Bell will host a conference call on Wednesday, May 8, 2019 at
9:00 a.m. (ET) to discuss its financial results for the first quarter of
2019. A live webcast of the call will be available via the Investor
Relations section of www.cincinnatibell.com.
Callers can dial toll-free (888) 204-4368 or toll (929) 477-0402. A
taped replay of the conference call will be available starting at 12:00
p.m. (ET) on Wednesday, May 8, 2019 until 12:00 p.m. (ET) on Wednesday,
May 22, 2019. To access the telephone replay, please dial toll-free
(888) 203-1112 or toll (719) 457-0820, and then enter the conference ID
number 8208777. An archived webcast will be available for replay
following the conclusion of the live event in the Investor Relations
section of www.cincinnatibell.com.

INVESTOR RELATIONS CONTACT:
Kei Lawson, 513-565-0510
E-mail: Takeitha.Lawson@cinbell.com

or

MEDIA CONTACT:
Josh Pichler, 513-565-0310
E-mail: Josh.Pichler@cinbell.com

Safe Harbor Note

This release may contain “forward-looking” statements, as defined in
federal securities laws including the Private Securities Litigation
Reform Act of 1995, which are based on our current expectations,
estimates, forecasts and projections. Statements that are not historical
facts, including statements about the beliefs, expectations and future
plans and strategies of the Company, are forward-looking statements.
Actual results may differ materially from those expressed in any
forward-looking statements. The following important factors, among other
things, could cause or contribute to actual results being materially and
adversely different from those described or implied by such
forward-looking statements including, but not limited to: those
discussed in this release; we operate in highly competitive industries,
and customers may not continue to purchase products or services, which
would result in reduced revenue and loss of market share; we may be
unable to grow our revenues and cash flows despite the initiatives we
have implemented; failure to anticipate the need for and introduce new
products and services or to compete with new technologies may compromise
our success in the telecommunications industry; our access lines, which
generate a significant portion of our cash flows and profits, are
decreasing in number and if we continue to experience access line losses
similar to the past several years, our revenues, earnings and cash flows
from operations may be adversely impacted; our failure to meet
performance standards under our agreements could result in customers
terminating their relationships with us or customers being entitled to
receive financial compensation, which would lead to reduced revenues
and/or increased costs; we generate a substantial portion of our revenue
by serving a limited geographic area; a large customer accounts for a
significant portion of our revenues and accounts receivable and the loss
or significant reduction in business from this customer would cause
operating revenues to decline and could negatively impact profitability
and cash flows; maintaining our telecommunications networks requires
significant capital expenditures, and our inability or failure to
maintain our telecommunications networks could have a material impact on
our market share and ability to generate revenue; increases in broadband
usage may cause network capacity limitations, resulting in service
disruptions or reduced capacity for customers; we may be liable for
material that content providers distribute on our networks; cyber
attacks or other breaches of network or other information technology
security could have an adverse effect on our business; natural
disasters, terrorists acts or acts of war could cause damage to our
infrastructure and result in significant disruptions to our operations;
the regulation of our businesses by federal and state authorities may,
among other things, place us at a competitive disadvantage, restrict our
ability to price our products and services and threaten our operating
licenses; we depend on a number of third party providers, and the loss
of, or problems with, one or more of these providers may impede our
growth or cause us to lose customers; a failure of back-office
information technology systems could adversely affect our results of
operations and financial condition; if we fail to extend or renegotiate
our collective bargaining agreements with our labor union when they
expire or if our unionized employees were to engage in a strike or other
work stoppage, our business and operating results could be materially
harmed; the loss of any of the senior management team or attrition among
key sales associates could adversely affect our business, financial
condition, results of operations and cash flows; our debt could limit
our ability to fund operations, raise additional capital, and fulfill
our obligations, which, in turn, would have a material adverse effect on
our businesses and prospects generally; our indebtedness imposes
significant restrictions on us; we depend on our loans and credit
facilities to provide for our short-term financing requirements in
excess of amounts generated by operations, and the availability of those
funds may be reduced or limited; the servicing of our indebtedness is
dependent on our ability to generate cash, which could be impacted by
many factors beyond our control; we depend on the receipt of dividends
or other intercompany transfers from our subsidiaries and investments;
the trading price of our common shares may be volatile, and the value of
an investment in our common shares may decline; the uncertain economic
environment, including uncertainty in the U.S. and world securities
markets, could impact our business and financial condition; our future
cash flows could be adversely affected if we are unable to fully realize
our deferred tax assets; adverse changes in the value of assets or
obligations associated with our employee benefit plans could negatively
impact shareowners’ deficit and liquidity; third parties may claim that
we are infringing upon their intellectual property, and we could suffer
significant litigation or licensing expenses or be prevented from
selling products; third parties may infringe upon our intellectual
property, and we may expend significant resources enforcing our rights
or suffer competitive injury; we could be subject to a significant
amount of litigation, which could require us to pay significant damages
or settlements; we could incur significant costs resulting from
complying with, or potential violations of, environmental, health and
human safety laws; the possibility that the expected synergies and value
creation from our acquisition of Hawaiian Telcom will not be realized or
will not be realized within the expected time period; the risk that the
businesses of the Company and Hawaiian Telcom will not be integrated
successfully; the risk that unexpected costs will be incurred; and the
other risks and uncertainties detailed in our filings with the SEC,
including our Form 10-K report, Form 10-Q reports and Form 8-K reports.

These forward-looking statements are based on information, plans and
estimates as of the date hereof and there may be other factors that may
cause our actual results to differ materially from these forward-looking
statements. We assume no obligation to update the information contained
in this release except as required by applicable law.

Use of Non-GAAP Financial Measures

This press release contains information about adjusted earnings before
interest, taxes, depreciation and amortization (Adjusted EBITDA),
Adjusted EBITDA margin, net debt, net income (loss) applicable to common
shareholders excluding special items and free cash flow. 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 these non-GAAP financial measures
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, stock based
compensation, restructuring and severance related charges, (gain) loss
on sale or disposal of assets, transaction and integration costs, 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.

Adjusted EBITDA margin provides a useful measure of operational
performance. The company defines Adjusted EBITDA margin as Adjusted
EBITDA divided by revenue. Adjusted EBITDA margin 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.

2Free 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
activities, adjusted for restructuring and severance related payments,
transaction and integration payments, less capital expenditures and
preferred stock dividends. 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 believes there is no comparable GAAP
measure for free cash flow, the attached financial information
reconciles cash provided by operating activities to free cash flow.

Net 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, unamortized premium and/or discount and
unamortized note issuance costs, offset by cash and cash equivalents.

Net income (loss) applicable to common shareholders excluding special
items in total and per share
provides a useful measure of operating
performance. Net income (loss) applicable to common shareholders
excluding special items should not be considered as an alternative to
comparable GAAP measures of profitability and may not be comparable with
net income (loss) excluding special items as defined by other companies.

About Cincinnati Bell Inc.

With headquarters in Cincinnati, Ohio, Cincinnati Bell Inc. (NYSE: CBB)
delivers integrated communications solutions to residential and business
customers over its fiber-optic and copper networks including high-speed
internet, video, voice and data. Cincinnati Bell provides service in
areas of Ohio, Kentucky, Indiana and Hawaii. In addition, enterprise
customers across the United States and Canada rely on CBTS and OnX,
wholly-owned subsidiaries, for efficient, scalable office communications
systems and end-to-end IT solutions. For more information, please visit www.cincinnatibell.com.
The information on the Company’s website is not incorporated by
reference in this press release.

       
Cincinnati Bell Inc.
Consolidated Statements of Operations
(Unaudited)
(Dollars in millions, except per share amounts)
     
Three Months Ended
March 31, Change
2019 2018 $ %
 
Revenue $ 379.6 $ 295.7 $ 83.9 28%
 
Costs and expenses
Cost of services and products 197.7 149.4 48.3 32%
Selling, general and administrative 86.1 68.4 17.7 26%
Depreciation and amortization 79.4 51.2 28.2 55%
Restructuring and severance related charges 3.3 0.3 3.0 n/m
Transaction and integration costs 3.0   2.2   0.8   36%
 
Operating income 10.1 24.2 (14.1 ) (58)%
 
Interest expense 35.1 30.8 4.3 14%
Other components of pension and postretirement benefit plans expense 2.6 3.3 (0.7 ) (21)%
Other income, net (1.0 ) (0.4 ) (0.6 ) n/m
 
Loss before income taxes (26.6 ) (9.5 ) (17.1 ) n/m
Income tax expense (benefit) 0.3   (1.2 ) 1.5   n/m
 
Net loss (26.9 ) (8.3 ) (18.6 ) n/m
 
Preferred stock dividends 2.6   2.6     0%
 
Net loss applicable to common shareowners $ (29.5 ) $ (10.9 ) $ (18.6 ) n/m
 
Basic and diluted net loss per common share $ (0.59 ) $ (0.26 )
 

Weighted average common shares outstanding (in
millions)

– Basic 50.3 42.3
– Diluted 50.3 42.3
 
 
Cincinnati Bell Inc.
Entertainment and Communications Income Statement
(Unaudited)
(Dollars in millions)
           
Three Months Ended
March 31, Change
2019 2018 $ %
Income Statement
Revenue $ 250.3 $ 174.2 $ 76.1 44%
 
Operating costs and expenses
Cost of services and products 115.3 77.6 37.7 49%
Selling, general and administrative 44.5 27.1 17.4 64%
Depreciation and amortization 62.7 40.9 21.8 53%
Restructuring and severance related charges 3.3     3.3   n/m
 
Total operating costs and expenses 225.8   145.6   80.2   55%
 
Operating income $ 24.5   $ 28.6   $ (4.1 ) (14)%
 
Cincinnati Bell Inc.
Entertainment and Communications Revenue
(Unaudited)
(Dollars in millions)
               
Three Months Ended Three Months Ended
March 31, 2019 March 31, 2018
Cincinnati Hawaii Total Cincinnati Hawaii Total
 
Revenue
Consumer / SMB Fiber *
Data $ 37.4 $ 7.9 $ 45.3 $ 34.4 $ $ 34.4
Video 40.2 11.5 51.7 39.2 39.2
Voice 9.2 2.8 12.0 9.1 9.1
Other 0.3   0.2   0.5   0.3     0.3
Total Consumer / SMB Fiber 87.1   22.4   109.5   83.0     83.0
 
Enterprise Fiber
Data 21.1 9.2 30.3 20.8 20.8
 
Legacy
Data 26.0 15.9 41.9 29.7 29.7
Voice 33.0 28.4 61.4 37.9 37.9
Other 3.5   3.7   7.2   2.8     2.8
Total Legacy 62.5   48.0   110.5   70.4     70.4
 
Total Entertainment & Communications $ 170.7   $ 79.6   $ 250.3   $ 174.2   $   $ 174.2
 
* Represents Fioptics in Cincinnati
 
Cincinnati Bell Inc.
Entertainment and Communications Metric Information
(Unaudited)
(In thousands)
               
March 31, December 31, September 30, June 30, March 31,
2019 2018 2018 2018 2018
 
Cincinnati Metrics
Fioptics

Data

Internet FTTP * 207.6 201.5 196.8 192.7 187.8
Internet FTTN * 35.7   37.5   39.8   42.6   45.0
Total Fioptics Internet 243.3 239.0 236.6 235.3 232.8
 

Video

Video FTTP 115.2 115.0 115.6 118.1 118.1
Video FTTN 24.0   24.9   25.9   27.0   28.2
Total Fioptics Video 139.2 139.9 141.5 145.1 146.3
 

Voice

Fioptics Voice Lines 109.0 107.6 107.0 107.6 106.9
 

Fioptics Units Passed

Units Passed FTTP 477.6 472.3 459.1 449.3 440.5
Units Passed FTTN 138.5   138.7   139.5   139.9   140.3
Total Fioptics Units Passed 616.1 611.0 598.6 589.2 580.8
 
Enterprise Fiber

Data

Ethernet Bandwidth (Gb) 4,540 4,565 4,331 4,133 4,046
 
Legacy

Data

DSL 69.6 72.0 74.1 75.2 78.1
 

Voice

Legacy Voice Lines 218.0 226.2 232.7 240.6 251.4
 
* Fiber to the Premise (FTTP), Fiber to the Node (FTTN)
 
     
Cincinnati Bell Inc.
Entertainment and Communications Metric Information
(Unaudited)
(In thousands)
 
      March 31, December 31, September 30,
2019 2018 2018
 
Hawaii Metrics
Consumer / SMB Fiber

Data

Internet FTTP * 52.7 51.6 49.5
Internet FTTN * 13.9   14.3   14.5
Total Consumer / SMB Fiber Internet 66.6 65.9 64.0
 

Video

Video FTTP 33.5 33.8 33.3
Video FTTN 14.3   15.0   15.3
Total Consumer / SMB Fiber Video 47.8 48.8 48.6
 

Voice

Consumer / SMB Fiber Voice Lines 30.3 30.3 29.9
 

Consumer / SMB Fiber Units Passed **

Units Passed FTTP 168.1 167.0 163.6
Units Passed FTTN 73.4   73.5   73.3
Total Consumer / SMB Fiber Units Passed 241.5 240.5 236.9
 
Enterprise Fiber

Data

Ethernet Bandwidth (Gb) 2,413 2,091 1,948
 
Legacy

Data

DSL 47.2 48.7 50.4
 

Voice

Legacy Voice Lines 192.8 197.8 203.4
*   Fiber to the Premise (FTTP), Fiber to the Node (FTTN)
** Includes units passed for both consumer and business on Oahu and
neighboring islands.
 
 
Cincinnati Bell Inc.
IT Services and Hardware Income Statement and Metric Information
(Unaudited)
(Dollars in millions)
        Three Months Ended    
March 31, Change
2019   2018 $ %
 
Income Statement
Revenue $ 136.3 $ 127.6 $ 8.7 7%
 
Operating costs and expenses
Cost of services and products 89.2 77.7 11.5 15%
Selling, general and administrative 37.2 38.0 (0.8 ) (2)%
Depreciation and amortization 16.7 10.2 6.5 64%
Restructuring and severance related charges   0.3   (0.3 ) n/m
 
Total operating costs and expenses 143.1   126.2   16.9   13%
 
Operating Income $ (6.8 ) $ 1.4   $ (8.2 ) n/m
 
Revenue
Consulting $ 38.9 $ 31.3 $ 7.6 24%
Cloud 24.4 22.6 1.8 8%
Communications 47.4 40.6 6.8 17%
Infrastructure Solutions 25.6   33.1   (7.5 ) (23)%
Total IT Services and Hardware Revenue $ 136.3   $ 127.6   $ 8.7   7%
 
    March 31,   December 31,   September 30,   June 30,   March 31,
2019 2018 2018 2018 2018
 
Consulting
Billable Resources 1039 1039 999 926 888
 
Communications
NaaS Locations 2,550 2257 1,101 782 564
SD – WAN Locations 1,002 803 488 310 117
Hosted UCaaS Profiles* 244,482 239,581 223,311 192,175 178,457
 
*   Includes Hawaii Hosted UCaaS Profiles beginning September 30, 2018
 
 
Cincinnati Bell Inc.
Net Debt (Non-GAAP)
(Unaudited)
(Dollars and shares in millions)
     
March 31, December 31,
2019 2018
 
Receivables Facility $ 175.8 $ 176.6
Credit Agreement – Tranche B Term Loan due 2024 597.0 598.5
Credit Agreement – Revolving Credit Facility 15.0 18.0
7 1/4% Senior Notes due 2023 22.3 22.3
7% Senior Notes due 2024 625.0 625.0
8% Senior Notes due 2025 350.0 350.0
Cincinnati Bell Telephone Notes 87.9 87.9
Other financing lease agreements 3.1 3.1
Capital leases 80.7 73.9
Net unamortized premium 1.6 1.7
Unamortized note issuance costs (26.1 ) (27.2 )
 
Total debt 1,932.3 1,929.8
 
Less: Cash and cash equivalents (3.9 ) (15.4 )
 
Net debt (Non-GAAP) $ 1,928.4   $ 1,914.4  
 
Cincinnati Bell Inc.
Reconciliation of Net Income (GAAP) to Adjusted EBITDA (Non-GAAP)
(Unaudited)
(Dollars in millions)                
    Three Months Ended March 31, 2019
Entertainment &   IT Services &     Total
Communications Hardware Corporate Company
 
Net loss (GAAP) $ (26.9 )
Add:
Income tax expense 0.3
Interest expense 35.1
Other income, net (1.0 )
Other components of pension and postretirement benefit plans expense 2.6  
 
Operating income (loss) (GAAP) $ 24.5 $ (6.8 ) $ (7.6 ) $ 10.1
Add:
Depreciation and amortization 62.7 16.7 79.4
Restructuring and severance related charges 3.3 3.3
Transaction and integration costs 3.0 3.0
Stock-based compensation     1.8   1.8  
Adjusted EBITDA (Non-GAAP) $ 90.5   $ 9.9   $ (2.8 ) $ 97.6  
 
Adjusted EBITDA Margin (Non-GAAP) 36 % 7 % 26 %
             
Three Months Ended March 31, 2018
Entertainment & IT Services & Total
Communications Hardware Corporate Company
 
Net loss (GAAP) $ (8.3 )
Add:
Income tax benefit (1.2 )
Interest expense 30.8
Other income, net (0.4 )
Other components of pension and postretirement benefit plans expense 3.3  
 
Operating income (loss) (GAAP) $ 28.6 $ 1.4 $ (5.8 ) $ 24.2
Add:
Depreciation and amortization 40.9 10.2 0.1 51.2
Restructuring and severance related charges 0.3 0.3
Transaction and integration costs 2.2 2.2
Stock-based compensation     0.9   0.9  
Adjusted EBITDA (Non-GAAP) $ 69.5   $ 11.9   $ (2.6 ) $ 78.8  
 
Adjusted EBITDA Margin (Non-GAAP) 40 % 9 % 27 %
 
Year-over-year dollar change in Adjusted EBITDA $ 21.0 $ (2.0 ) $ (0.2 ) $ 18.8
 
Year-over-year percentage change in Adjusted EBITDA 30 % (17 )% 8 % 24 %
 
 
Cincinnati Bell Inc.
Consolidated Statements of Cash Flows
(Unaudited)
(Dollars in millions)
       
Three Months Ended
March 31,
2019 2018
 
Cash provided by operating activities $ 56.8   $ 58.5  
 
Capital expenditures (56.5 ) (32.7 )
Acquisitions of businesses (2.8 )
Other, net (0.1 ) (0.1 )
 
Cash used in investing activities (56.6 ) (35.6 )
 
Net decrease in corporate credit and receivables facilities with
initial maturities less than 90 days
(3.8 )
Repayment of debt (4.5 ) (3.0 )
Debt issuance costs (0.1 ) (0.4 )
Dividends paid on preferred stock (2.6 ) (2.6 )
Other, net (0.8 ) (2.0 )
 
Cash used in financing activities (11.8 ) (8.0 )
 
Effect of exchange rate changes on cash, cash equivalents and
restricted cash
0.1   0.8  
 
Net (decrease) increase in cash, cash equivalents and restricted cash (11.5 ) 15.7
Cash, cash equivalents and restricted cash at beginning of period 15.4   396.5  
 
Cash, cash equivalents and restricted cash at end of period $ 3.9   $ 412.2  
 
 

 

Reconciliation of Cash Provided by Operating Activities (GAAP)
to Free Cash Flow (Non-GAAP)

Cash provided by operating activities $ 56.8 $ 58.5
Adjustments:
Capital expenditures (56.5 ) (32.7 )
Restructuring and severance related payments 6.8 7.3
Preferred stock dividends (2.6 ) (2.6 )
Transaction and integration costs 1.8   2.2  
 
Free cash flow (Non-GAAP) $ 6.3   $ 32.7  
 
Income tax payments (refunds) $ 1.1 $ (0.1 )
 
 
Cincinnati Bell Inc.
Capital Expenditures
(Unaudited)
(Dollars in millions)
         
Three Months Ended
March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 March 31, 2018
 
Entertainment and Communications
Cincinnati $ 30.8 $ 50.5 $ 41.4 $ 31.8 $ 27.6
Hawaii 20.3   21.8   20.9    
 
Total Entertainment and Communications 51.1 72.3 62.3 31.8 27.6
 
IT Services and Hardware 5.4 7.4 7.4 6.5 5.1
 
Corporate 0.2
         
Total capital expenditures $ 56.5   $ 79.9   $ 69.7   $ 38.3   $ 32.7
 
 
Cincinnati Bell Inc.
Reconciliation of Net (Loss) Income Applicable to Common
Shareholders (GAAP) to Net (Loss) Income Applicable to Common
Shareholders, Excluding Special Items (Non-GAAP) and Adjusted
Diluted Earnings Per Share (Non-GAAP)
 
(Unaudited)
 
(Dollars in millions, except per share amounts)
   
Three Months Ended
March 31, 2019   March 31, 2018
 
Net loss applicable to common shareholders (GAAP) $ (29.5 ) $ (10.9 )
 
Special items:
Restructuring and severance related charges 3.3 0.3
Transaction and integration costs 3.0 2.2
Income tax effect of special items * (0.9 ) 0.4  
Total special items 5.4 2.9
   
Net loss applicable to common shareowners, excluding special items
(Non-GAAP)
$ (24.1 ) $ (8.0 )
 
Weighted average diluted shares outstanding** 50.3   42.3  
 
Diluted loss per common share (GAAP) $ (0.59 ) $ (0.26 )
 
Adjusted diluted loss per common share (Non-GAAP) $ (0.48 ) $ (0.19 )
 
*   Special items have been tax effected utilizing the normalized
effective tax rate for the period, with the exception of transaction
and integration costs, which are treated as a discrete item
 
** Weighted average diluted shares outstanding based on net (loss)
income applicable to common shareowners, excluding special items
(Non-GAAP).
 
Cincinnati Bell Inc.
Reconciliation of Operating Income (GAAP) Guidance to Adjusted
EBITDA (Non-GAAP) Guidance
(Unaudited)    
(Dollars in millions)
         
Low High
2019 Operating Income (GAAP) Guidance Range $ 82 $ 97
 
Add:
 
Depreciation and amortization 300 295
Restructuring and severance related charges 5 5
Transaction and integration costs 5 5
Stock compensation expense 8 8
 
2019 Adjusted EBITDA (Non-GAAP) Guidance Range $ 400 $ 410