TMCnet News

WOW! Announces Results for the Third Quarter Ended September 30, 2016
[November 14, 2016]

WOW! Announces Results for the Third Quarter Ended September 30, 2016


WOW! Internet, Cable & Phone ("WOW!"), a leading, fully integrated provider of residential and commercial high-speed data, video and telephony services to customers in the United States, today announced financial and operating results for the third quarter ended September 30, 2016.

Financial & Operating Highlights (1)

For the third quarter ended September 30, 2016, WOW! reported Total Revenue of $311.2 million, Net loss of ($12.4) million and Adjusted EBITDA of $115.7 million representing a sequential increase in Total Revenue of $3.7 million or 1.2%, an increase in Net loss of $132.6 million and an increase in Adjusted EBITDA of $0.8 million or 0.7%, over the second quarter ended June 30, 2016.

For the third quarter ended September 30, 2016, WOW! reported Pro Forma Total Revenue of $315.9 million, and Pro Forma Adjusted EBITDA of $117.4 million, representing a sequential increase in Pro Forma Total Revenue of $2.2 million or 0.7%, and an increase in Pro Forma Adjusted EBITDA of $0.4 million or 0.3%, over the Pro Forma second quarter ended June 30, 2016.

Pro Forma Total Revenue for the twelve month period ended September 30, 2016 ("LTM"), was $1.246 billion, a year-over-year decrease of $3.8 million or 0.3% from the Pro Forma twelve month period ended September 30, 2015. LTM Pro Forma Adjusted EBITDA as of September 30, 2016, totaled $463.5 million, a year-over-year increase of $15.5 million or 3.5% from the Pro Forma twelve month period ended September 30, 2015.

For the third quarter ended September 30, 2016, WOW! reported no change in Total Customers over the Pro Forma second quarter ended June 30, 2016 (an improvement of 5,300 over the quarterly results from the Pro Forma third quarter ended September 30, 2015), an increase of 2,700 HSD RGUs (an improvement of 3,300 over the Pro Forma quarterly results from the third quarter ended September 30, 2015), and a reduction of 30,300 Total RGUs (an improvement of 2,600 over the quarterly results from the Pro Forma third quarter ended September 30, 2015). For the Pro Forma nine month period ended September 30, 2016, WOW!'s reported net change in Total RGUs is an improvement of 74,600 over the nine month Pro Forma period ended September 30, 2015.

Conference Call

WOW! will host a conference call on Monday, November 14, 2016, at 4:00 p.m. Eastern to discuss the operating and financial results contained in this press release. Conference call information is as follows:





  Call Date:     Monday, November 14, 2016 Call Time: 4:00 p.m. Eastern
Dial In: (877) 541-5069 Intn'l Dial In: (443) 842-7607
Conf. ID: 12120873

___________________________

(1)

Refer to "Definitions of Non-GAAP Financial Measures and Operating Metrics", "Unaudited Reconciliations of GAAP Measures to Non-GAAP Measures", and "Unaudited Pro Forma Condensed Combined Financial and Subscriber Information" in this Earnings Release for definitions and information related to Adjusted EBITDA and Pro Forma Adjusted financial and subscriber information.

 
 

A recording of the conference call will be available approximately two hours after the completion of the call until December 13, 2016. The dial-in number for this replay is (855) 859-2056. Additionally, a copy of the transcript will be available after a reasonable period of time following the conclusion of the call, at www.wowway.com/investor-relations.

The following unaudited condensed consolidated statements of operations summarizes information in our Form 10-Q for the quarter ended September 30, 2016, as furnished on November 14, 2016, with the U.S. Securities and Exchange Commission ("SEC"). For ease of use, references in this release to "WOW! Internet, Cable & Phone" or "WOW!" mean WideOpenWest Finance, LLC and its consolidated subsidiaries.

 
 

WideOpenWest Finance, LLC
Condensed Consolidated Statements of Operations (Unaudited)(1)
($ in millions)

 
    Three months ended
September 30,
2016   2015

Revenue

 
Residential subscription $ 243.4 $ 240.4
Commercial subscription   27.5       25.3  
Total subscription revenue $ 270.9 $ 265.7
Other commercial services 10.0 6.3
Other   30.3       25.7  
Total Revenue $ 311.2     $ 297.7  
 

Costs and expenses:

Operating (excluding depreciation & amortization) $ 167.1 $ 164.5
Selling, general and administrative 32.6 28.4
Depreciation and amortization 49.6 55.9
Management fee to related party   0.4       0.4  
$ 249.7     $ 249.2  
 
Income from operations $ 61.5 $ 48.5
Other income (expense):
Interest expense (52.9 ) (55.3 )
Loss on extinguishment of debt (28.1 ) -
Realized and unrealized gain (loss) on
derivative instruments, net
- 1.2
Other (expense) income, net 1.9 (0.7 )

Income Tax (expense) benefit

  5.2       (0.8 )
Net loss $ (12.4 )   $ (7.1 )
 

(1) The unaudited condensed consolidated statements of operations above and the information in this release should be read in conjunction with our Form 10-K for the year ended December 31, 2015, filed with the U.S. SEC on March 17, 2016.

 
 
 

About WOW!

WOW! is one of the nation's leading providers of high-speed Internet, cable TV, and phone serving communities in the U.S. Our operating philosophy is to deliver an employee and customer experience that lives up to its name. WOW! is privately owned by Avista Capital Partners and Crestview Partners. For more information, please visit www.wowway.com.

Forward-Looking Statements

This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements. Forward-looking statements are not guarantees of future performance and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms. The forward-looking statements included in this release are made as of the date hereof. Except as required by law, we assume no obligation to publicly update any forward-looking statement, even if new information becomes available in the future. Actual results may differ materially from those expected because of various risks and uncertainties, many of which are beyond our control. You should review our filings with the SEC, including the section titled "Risk Factors" contained in our Annual Report on Form 10-K filed with the SEC on March 17, 2016.

Definitions of Non-GAAP Financial Measures and Operating Metrics

We have included certain non-GAAP financial measures in this release including Adjusted EBITDA and Pro Forma Adjusted EBITDA. We believe that these non-GAAP measures enhance an investor's understanding of our financial performance. We believe that these non-GAAP measures are useful financial metrics to assess our operating performance from period to period by excluding certain items that we believe are not representative of our core business. We believe that these non-GAAP measures provide investors with useful information for assessing the comparability between periods of our ability to generate cash from operations sufficient to pay taxes, to service debt and to undertake capital expenditures. We use these non-GAAP measures for business planning purposes and in measuring our performance relative to that of our competitors. We believe these non-GAAP measures are measures commonly used by investors to evaluate our performance and that of our competitors.

Adjusted EBITDA is defined by WOW! as net income (loss) before net interest expense, income taxes, depreciation and amortization (including impairments), gains (losses) realized and unrealized on derivative instruments, management fees to related party, the write-up or write-off/disposal of any asset, debt modification expenses, loss on extinguishment of debt, integration and restructuring expenses and all non-cash charges and expenses (including equity based compensation expense) and certain other income and expenses, as further defined in our credit facilities. Adjusted EBITDA is not a presentation made in accordance with generally accepted accounting principles in the United States of America ("GAAP") and our use of the term Adjusted EBITDA varies from others in our industry. Adjusted EBITDA should not be considered as an alternative to net income (loss), operating income or any other performance measures derived in accordance with GAAP as measures of operating performance or operating cash flows, or as measures of liquidity.

Adjusted EBITDA has important limitations as an analytical tool and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. For example, Adjusted EBITDA:

  • excludes certain tax payments that may represent a reduction in cash available to us;
  • does not reflect any cash capital expenditure requirements for the assets being depreciated and amortized that may have to be replaced in the future;
  • does not reflect changes in, or cash requirements for, our working capital needs; and
  • does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments on our debt.

See "Unaudited Reconciliations of GAAP Measures to Non-GAAP Measures" and the accompanying tables below for reconciliations of Adjusted EBITDA to our net income (loss), which is the most directly comparable GAAP financial measure.

Furthermore, Adjusted EBITDA in this release is sometimes presented on a Pro Forma basis, giving effect to the acquisition of HC Cable Opco LLC d/b/a Nulink ("Nulink") on September 9, 2016, as if such transaction had been completed at the beginning of each period presented (see "Unaudited Pro Forma Condensed Combined Financial and Subscriber Information" below for a complete discussion).

In addition, we use the following subscriber information in this release:

  • Homes Passed - We report homes passed as the number of residential units, such as single residence homes, apartments and condominium units, passed by our broadband network and listed in our database, excluding those we believe are covered by exclusive arrangements with other providers of competing services.
  • Subscribers - Because we deliver multiple services to our customers, we report the total number of customers ("Total Customers") as those who subscribe to at least one of our high-speed data ("HSD"), video ("Video") or telephony ("Telephony") services without regard to which or how many of those services they subscribe. We report Video subscribers as the number of basic cable subscribers and do not include customers who only subscribe to HSD or Telephony services in this total. We define total Revenue Generating Units ("RGUs") as the sum of HSD subscribers, Video subscribers and Telephony subscribers.

Subscriber information for acquired entities is preliminary and subject to adjustment until we have completed our review of such information and determined that it is presented in accordance with our policies.

Unaudited Reconciliations of GAAP Measures to Non-GAAP Measures

The following table provides an unaudited reconciliation of our net income (loss) to Adjusted EBITDA for the respective quarters ended and for the twelve month period ended September 30, 2016:

 
 

WideOpenWest Finance, LLC
Reconciliation of GAAP Measures to Non-GAAP Measures (Unaudited)
($ in millions)

     
Three Months Ended   LTM
Dec. 31,   Mar. 31,   Jun. 30,   Sept. 30,   Dec. 31,   Mar. 31,   Jun. 30,   Sep. 30,   Sep. 30,   Sep. 30,
2014   2015   2015   2015   2015   2016   2016   2016   2015   2016
 
Net income (loss) ($26.8 ) $ (6.6 ) $ (27.5 ) $ (7.1 ) $ (1.5 ) $ 4.8 $ (145.0 ) $ (12.4 ) $ (68.0 ) $ (154.1 )
Depreciation and amortization 57.2 54.8 55.5 55.9 54.9 52.5 52.9 49.6 223.4 209.9
Management fee to related party 0.4 0.4 0.6 0.5 0.4 0.4 0.5 0.4 1.9 1.7
Interest expense 59.8 58.9 57.1 55.3 54.7 54.2 55.2 52.9 231.1 217.0
Loss on extinguishment of debt - - 22.9 - - - 2.5 28.1 22.9 30.6
Unrealized gain on derivative instruments, net (1.0 ) (2.0 ) (1.1 ) (1.2 ) (1.3 ) (1.1 ) (1.2 ) - (5.3 ) (3.6 )
(Gain) Loss on sale of assets (0.3 ) - - - - - - - (0.3 ) -
Non-recurring prof. fees, M&A integration and restr. exp. 19.8 3.5 4.2 4.8 3.5 1.1 2.4 3.8 32.3 10.8
Non-cash stock compensation - - - - - - 0.1 0.4 - 0.6
Other expense (income), net (0.9 ) (0.2 ) - 0.6 - - (0.1 ) (1.9 ) (0.5 ) (2.0 )
Income tax (benefit) expense   (0.5 )     0.9       1.0       0.8       1.2       1.0       147.6       (5.2 )     2.2       144.6  

Adjusted EBITDA (1)

$ 107.7     $ 109.7     $ 112.7     $ 109.6     $ 111.9     $ 112.9     $ 114.9     $ 115.7     $ 439.7     $ 455.5  
 

(1) See "Unaudited Pro Forma Condensed Combined Financial and Subscriber Information" below for a reconciliation of Adjusted EBITDA to Pro Forma Adjusted EBITDA for the respective quarters ended giving effect the acquisition of NuLink on September 9, 2016, as if such transaction had been completed at the beginning of the respective periods presented herein.

 
 

Unaudited Pro Forma Condensed Combined Financial and Subscriber Information

The Securities and Exchange Commission (the "SEC") requires that pro forma financial information be presented in a registrant's periodic filings when events occur for which disclosure would be material to investors, including significant business combinations or the disposition of a significant portion of the business. The significance of an acquired or disposed business is determined based on the "significant subsidiary" tests specified in Regulation S-X, Article 11, Rule 1-02(w). In this regard, although the Company has made certain acquisitions and divestitures, such transactions do not meet the "significant subsidiary" tests and, accordingly, the Company's historical financial information as filed with the SEC does not contain pro forma financial information relating to those transactions.

Nevertheless, we make certain pro forma adjustments in this release to the historical financial and subscriber information of the Company as filed with the SEC because we believe such information would be meaningful to investors by showing how such transactions might have affected the Company's historical financial statements. The unaudited pro forma financial and subscriber information in this release has been prepared giving effect to our acquisition of the operating assets of NuLink on September 9, 2016 as if such transaction had been completed at the beginning of each period presented. The unaudited pro forma financial and subscriber information is for informational purposes only and does not purport to represent what our results of operations, financial or subscriber information would have been if such transactions had occurred at any date, nor does such information purport to project the results of operations for any future period.

The unaudited pro forma condensed combined financial and subscriber information in this release was prepared based on NuLink's unaudited financial and subscriber information for the respective periods presented. The historical unaudited financial and subscriber information has been adjusted to give pro forma effect to events that are directly attributable to such transactions, factually supportable and expected to have a continuing impact on the combined results. The unaudited pro forma financial information herein does not reflect non-recurring charges that have been incurred in connection with the transaction including legal fees, broker fees and accounting fees.

The following table provides an unaudited reconciliation of our Total Revenue to Pro Forma Total Revenue, Adjusted EBITDA to Pro Forma Adjusted EBITDA and Capital Expenditures to Pro Forma Capital Expenditures for the respective quarters ended:

 
 

WideOpenWest Finance, LLC
Pro Forma Condensed Combined Financial Information (Unaudited)
($ in millions)

     
Three Months Ended     LTM
Dec. 31,     Mar. 31,     Jun. 30,     Sept. 30,     Dec. 31,     Mar. 31,     Jun. 30,     Sep. 30,   Sep. 30,     Sep. 30,
2014     2015     2015     2015     2015     2016     2016     2016     2015     2016
 
Total Revenue $ 309.2 $ 312.3 $ 305.8 $ 297.7 $ 301.3 $ 302.3 $ 307.5 $ 311.2 $ 1,225.0 $ 1,222.3

Pro Forma Adjustments:

Revenue related to NuLink   5.9       6.1       6.2       6.2       6.2       6.2       6.2       4.7       24.4       23.3
Pro Forma Total Revenue $ 315.1     $ 318.4     $ 312.0     $ 303.9     $ 307.5     $ 308.5     $ 313.7     $ 315.9     $ 1,249.4     $ 1,245.6
 
Adjusted EBITDA $ 107.7 $ 109.7 $ 112.7 $ 109.6 $ 111.9 $ 112.9 $ 114.9 $ 115.7 $ 439.7 $ 455.5

Pro Forma Adjustments:

Adjusted EBITDA related to NuLink   2.1       2.0       2.1       2.1       2.2       2.0       2.1       1.7       8.3       8.0
Pro Forma Adjusted EBITDA $ 109.8     $ 111.7     $ 114.8     $ 111.7     $ 114.1     $ 114.9     $ 117.0     $ 117.4     $ 448.0     $ 463.5
 
 
Total Capex $ 66.7 $ 55.6 $ 54.7 $ 64.5 $ 57.1 $ 63.6 $ 71.3 $ 72.3 $ 241.5 $ 264.3

Pro Forma Adjustments:

Capex related to NuLink   0.8       0.8       1.1       1.1       0.7       1.2       1.7       0.9       3.8       4.5
Pro Forma Total Capex $ 67.5     $ 56.4     $ 55.8     $ 65.6     $ 57.8     $ 64.8     $ 73.0     $ 73.2     $ 245.3     $ 268.8
 
 

The unaudited Pro Forma condensed combined financial information presented above should be read in conjunction with the information contained in "Management's Discussion and Analysis of Financial Condition and Results of Operations," the consolidated financial statements and the accompanying notes appearing in our Annual Report on Form 10-K for the year ended December 31, 2015, as filed with the SEC on March 17, 2016.

The following table provides an unaudited reconciliation of our reported subscriber information to Pro Forma subscriber information as of the end of each of the respective quarterly periods:

 
     
      3Q-14   4Q-14   1Q-15   2Q-15   3Q-15   4Q-15   1Q-16   2Q-16   3Q-16
               
Reported Homes Passed 2,978,000 2,985,000 2,988,600 2,993,100 2,997,200 3,003,100 3,010,700 3,022,800 3,075,000

Pro Forma Adjustments:

NuLink 34,000   34,000   34,000   34,000   34,000   34,000   34,000   34,000   -
Pro Forma Homes Passed 3,012,000   3,019,000   3,022,600   3,027,100   3,031,200   3,037,100   3,044,700   3,056,800   3,075,000
 
 
Reported Total Customers 816,000 809,100 799,200 787,100 781,700 777,800 784,600 785,600 800,800

Pro Forma Adjustments:

NuLink 15,400   15,500   15,600   15,400   15,500   15,500   15,400   15,200   -
Pro Forma Total Customers 831,400   824,600   814,800   802,500   797,200   793,300   800,000   800,800   800,800
 
 
Reported HSD Subscribers 729,700 727,800 722,000 713,100 712,300 712,500 722,200 725,700 742,000

Pro Forma Adjustments:

NuLink 13,100   13,400   13,600   13,500   13,700   13,800   13,800   13,600   -
Transaction Adjusted HSD Subscribers 742,800   741,200   735,600   726,600   726,000   726,300   736,000   739,300   742,000
 
 
Reported Video Subscribers 653,800 634,700 606,500 582,700 564,500 547,500 537,200 524,300 514,900

Pro Forma Adjustments:

NuLink 10,900   10,900   10,800   10,400   10,300   10,200   10,100   9,800   -
Transaction Adjusted Video Subscribers 664,700   645,600   617,300   593,100   574,800   557,700   547,300   534,100   514,900
 
 
Reported Telephony Subscribers 373,900 359,400 339,600 324,500 310,600 296,800 286,600 277,500 267,400

Pro Forma Adjustments:

NuLink 4,100   4,100   4,000   4,000   3,900   3,900   3,700   3,600   -
Pro Forma Telephony Subscribers 378,000   363,500   343,600   328,500   314,500   300,700   290,300   281,100   267,400
 
 
Reported Total RGUs 1,757,500 1,721,900 1,668,100 1,620,300 1,587,400 1,556,800 1,546,000 1,527,500 1,524,300

Pro Forma Adjustments:

NuLink 28,200   28,400   28,400   27,900   27,900   27,900   27,600   27,100   -
Pro Forma Total RGUs 1,785,700   1,750,300   1,696,500   1,648,200   1,615,300   1,584,700   1,573,600   1,554,600   1,524,300
 
 
 
 


[ Back To TMCnet.com's Homepage ]