EX-99.5 2 exh99_5.htm PRO FORMA FINANCIAL INFO Unassociated Document
Exhibit 99.5

 
Unaudited Pro Forma Combined Condensed Financial Information


On July 1, 2009, CenturyTel, Inc. (“CenturyTel”) acquired Embarq Corporation (“Embarq”) in a stock-for-stock transaction.  Under the terms of the merger agreement, Embarq stockholders received 1.37 shares of CenturyTel common stock for each share of Embarq common stock owned at closing.  Based on the number of CenturyTel common shares issued to consummate the merger (196.1 million) and the closing stock price of CenturyTel common stock as of June 30, 2009 ($30.70), the aggregate consideration approximated $6.0 billion.

The following pro forma information was prepared in accordance with the rules and regulations of the Securities and Exchange Commission, and using the guidance of Statement of Financial Accounting Standards No. 141 (revised 2007), “Business Combinations” (“SFAS 141(R)”).

For purposes of the pro forma information, adjustments for estimated transaction and integration costs have been excluded.  In addition to expenses incurred by CenturyTel and Embarq prior to the closing, we expect to incur approximately $50 million in additional closing costs, including investment banker and legal fees, in connection with consummation of the merger.  In addition, the combined company will incur integration costs related to system and customer conversions (including hardware and software costs), certain employee-related severance costs and branding costs associated with changing the company name to CenturyLink.  The specific details of these integration plans will continue to be refined. Based on current plans and information, we estimate that the aggregate non-recurring post-closing costs of the integration activities will be approximately $370 million (of which $60 million represents capital expenditures).  Such transaction and integration costs will be expensed or capitalized based on the nature of the specific action.

As a result of the merger, the previous Embarq shareholders were issued approximately 66% of the combined common shares outstanding.  However, after consideration of all applicable factors pursuant to the guidance of SFAS 141(R), CenturyTel is considered the “accounting acquirer” primarily because CenturyTel issued its common stock to acquire Embarq (at a premium), the board of directors of the combined company is composed of eight former CenturyTel directors and seven former Embarq directors and the executive management team of the combined company will be led by former CenturyTel executives, including its Chief Executive Officer, Chief Operating Officer and Chief Financial Officer.

The results of operations of Embarq will be included in CenturyTel’s consolidated financial statements beginning July 1, 2009.

The following unaudited pro forma combined condensed balance sheet as of March 31, 2009 and the unaudited pro forma combined condensed statements of income for the year ended December 31, 2008 and the three months ended March 31, 2009 are based on the historical consolidated results of operations and financial condition of CenturyTel and its subsidiaries and the historical consolidated results of operations and financial condition of Embarq and its subsidiaries, as adjusted for the effects of CenturyTel acquiring Embarq, as further described below.

The pro forma financial information for the year ended December 31, 2008 reflects the effects of two new accounting pronouncements, Statement of Financial Accounting Standards No. 160, “Noncontrolling Interests in Consolidated Financial Statements” (“SFAS 160”) and FSP EITF 03-6-1, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities” (“FSP EITF 03-6-1”).  Such pronouncements are effective for periods subsequent to January 1, 2009 but require retrospective application to prior periods.  SFAS 160 requires that net income attributable to noncontrolling interests be included in consolidated net income.  FSP EITF 03-6-1 requires that outstanding non-vested restricted stock that contain a nonforfeitable right to receive dividends be considered a participating security and therefore included in the earnings allocation in computing earnings per share under the two-class method.  The impact to diluted earnings per share and weighted average diluted common shares outstanding upon the application of FSP EITF 03-6-1 to CenturyTel’s and Embarq’s year ended December 31, 2008 results were as follows:

   
 
        
   
Previously reported
    
As adjusted
  
CenturyTel
            
     Diluted earnings per share
   $ 3.56       3.52  
     Average diluted shares outstanding (in millions)
     102.9       102.6  
Embarq
                
     Diluted earnings per share from continuing operations
   $ 5.25 *     5.24  
     Average diluted shares outstanding from continuing operations (in millions)
     147.4 *     147.7  
* Each of these figures are based on the amounts reported in the consolidated financial statements of Embarq filed as Exhibit 99.4 to the Current Report on Form 8-K filed July 1, 2009, which have been retrospectively reclassified to reflect Embarq’s logistics business as discontinued operations.
 
The pro forma financial information reflects an aggregate consideration of approximately $6.0 billion, as calculated below (in millions, except price per share):

Number of Embarq common shares outstanding as of July 1, 2009
     143.1  
Multiplied by exchange ratio per merger agreement
     1.37  
Number of CenturyTel shares issued
     196.1  
Multiplied by price of CenturyTel common stock*
   $ 30.70  
Aggregate consideration
   $ 6,020  
         
    *  Price determined based on the closing price of CenturyTel’s common stock on June 30, 2009.
 
 
Pro forma adjustments, and the assumptions on which they are based, are described in the accompanying Notes to Unaudited Pro Forma Combined Condensed Financial Information (the “Notes”).

The pro forma financial information related to the Embarq acquisition was prepared using the acquisition method of accounting and is based on the assumption that the purchase of Embarq took place as of March 31, 2009 for purposes of the pro forma balance sheet and as of January 1, 2008 for purposes of the pro forma statements of income.  In accordance with the acquisition method of accounting, the actual consolidated financial statements of CenturyTel will reflect the Embarq acquisition only from and after the date of acquisition.  CenturyTel has not finalized the purchase price allocation related to the Embarq acquisition, and the final allocations could differ significantly from the preliminary allocations reflected below.  See the Notes below for additional information.

The unaudited pro forma combined condensed financial information included herein does not give effect to any potential revenue enhancements, cost reductions or other operating efficiencies that could result from the Embarq acquisition, including, but not limited to (i) the reduction of corporate overhead and operating costs, (ii) the elimination of duplicate functions, (iii) enhanced revenue opportunities and (iv) increased operational efficiencies through the adoption of best practices and capabilities from each company.  As mentioned above, the pro forma information included herein also excludes estimated transaction and integration costs that have been or will be incurred subsequent to March 31, 2009.

The pro forma information is presented for illustrative purposes only and is not necessarily indicative of the combined operating results or financial position that would have occurred if such transaction had been consummated on the dates and in accordance with the assumptions described herein, nor is it necessarily indicative of future operating results or financial position.
 
 
 
CENTURYTEL, INC.
  
PRO FORMA COMBINED CONDENSED BALANCE SHEET
  
MARCH 31, 2009
  
(UNAUDITED)
  
                           
   
CenturyTel
    
Embarq
    
Pro forma adjustments
  
 
  
Pro forma combined
  
 In millions
                          
                           
ASSETS
                          
                           
CURRENT ASSETS
                          
   Cash and cash equivalents
   $ 61       95               156  
   Accounts receivable
     194       444               638  
   Other current assets
     65       193               258  
       Total current assets
     320       732       -         1,052  
                                   
NET PROPERTY, PLANT AND EQUIPMENT
     2,822       7,251                 10,073  
                                   
GOODWILL AND OTHER ASSETS
                                  
   Goodwill
     4,016       25       5,574  
(A)
     9,615  
   Other
     776       43       1,400  
(B)
     2,219  
       Total goodwill and other assets
     4,792       68       6,974         11,834  
                                   
                                   
TOTAL ASSETS
   $ 7,934       8,051       6,974         22,959  
                                   
LIABILITIES AND EQUITY
                                  
                                   
CURRENT LIABILITIES
                                  
   Current maturities of long-term debt
   $ 20       2                 22  
   Accounts payable
     125       245                 370  
   Accrued expenses and other liabilities
     270       648                 918  
       Total current liabilities
     415       895       -         1,310  
                                   
LONG-TERM DEBT
     3,002       5,288       (170 )
(C)
     8,120  
                                   
DEFERRED CREDITS AND OTHER LIABILITIES
     1,342       2,395       597  
(D)
     4,334  
                                   
STOCKHOLDERS' EQUITY
                                  
   Controlling interests
                                  
       Common stock
     101       2       194  
(E)
     297  
       Paid-in capital
     43       (193 )     6,017  
(E)
     5,867  
Accumulated other comprehensive loss, net of tax     (117 )     (898 )     898  
(E)
     (117 )
       Retained earnings
     3,143       1,062       (1,062 )
(E)
     3,143  
       Treasury stock
     -       (500 )     500  
(E)
     -  
   Noncontrolling interests
     5       -       -         5  
       Total stockholders’ equity
     3,175       (527 )     6,547         9,195  
                                   
TOTAL LIABILITIES AND EQUITY
   $ 7,934       8,051       6,974         22,959  
                                   
                                   
See accompanying notes to unaudited pro forma combined condensed financial information.
            


 
CENTURYTEL, INC.
  
PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
  
YEAR ENDED DECEMBER 31, 2008
  
(UNAUDITED)
  
                             
     
CenturyTel
    
 Embarq
    
Pro forma adjustments
  
 
  
Pro forma combined
  
 In millions, except per share amounts
                          
                             
 OPERATING REVENUES
   $ 2,600       5,689               8,289  
                                   
 OPERATING EXPENSES
                                
 
     Cost of services and products
     955       1,656               2,611  
 
     Selling, general and administrative
     399       1,394       60  
(F)
     1,853  
 
     Depreciation and amortization
     524       1,000       163  
(G)
     1,687  
        1,878       4,050       223         6,151  
                                     
 OPERATING INCOME
     722       1,639       (223 )       2,138  
                                     
 OTHER INCOME (EXPENSE)
                                  
 
     Interest expense
     (202 )     (404 )     (1 )
(H)
     (607 )
 
     Other income (expense)
     41       3                 44  
 
     Income tax expense
     (194 )     (464 )     84  
(I)
     (574 )
                                     
 INCOME FROM CONTINUING OPERATIONS
     367       774       (140 )       1,001  
 Less: income attributable to noncontrolling interests*
     (1 )     -       -         (1 )
                                   
 INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO CONTROLLING INTERESTS
   $ 366       774       (140  )        1,000  
                                     
BASIC EARNINGS PER SHARE FROM CONTINUING OPERATIONS**   $ 3.53       5.27                 3.28  
                                     
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS**   $ 3.52       5.24                 3.26  
                                     
WEIGHTED AVERAGE SHARES OUTSTANDING**
                            
 
     Basic
     102.3       147.0       54.4         303.7  
 
     Diluted
     102.6       147.7       54.6         304.9  
                                     
                                     
See accompanying notes to unaudited pro forma combined condensed financial information.
            
                                     
*
Reflects retrospective application of the provisions of SFAS No. 160.
                            
**
Reflects retrospective application of the provisions of FSP EITF 03-6-1.
                    

 
CENTURYTEL, INC.
  
PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
  
THREE MONTHS ENDED MARCH 31, 2009
  
(UNAUDITED)
  
                           
   
CenturyTel
    
Embarq
    
Pro forma adjustments
  
 
  
Pro forma combined
  
 In millions, except per share amounts
                          
                           
 OPERATING REVENUES
   $ 636       1,346               1,982  
                                 
 OPERATING EXPENSES
                                
       Cost of services and products
     235       363               598  
       Selling, general and administrative
     110       329       10  
(F)
     449  
       Depreciation and amortization
     127       244       41  
(G)
     412  
      472       936       51         1,459  
                                   
 OPERATING INCOME
     164       410       (51 )       523  
                                   
 OTHER INCOME (EXPENSE)
                                  
       Interest expense
     (52 )     (96 )     (0 )
(H)
     (148 )
       Other income (expense)
     (2 )     1                 (1 )
       Income tax expense
     (43 )     (115 )     19  
(I)
     (139 )
                                   
 INCOME FROM CONTINUING OPERATIONS
     67       200       (32 )       235  
 Less: income attributable to noncontrolling interests
     -       -       -         -  
                                   
INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO
   CONTROLLING INTERESTS
   $   67        200        (32 )         235  
                                   
BASIC EARNINGS PER SHARE FROM CONTINUING OPERATIONS   $ 0.67       1.40                 0.79  
                                   
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS   $ 0.67       1.39                 0.79  
                                   
 WEIGHTED AVERAGE SHARES OUTSTANDING
                                  
       Basic
     99.1       143.2       53.0         295.3  
       Diluted
     99.1       143.5       53.1         295.7  
                                   
                                   
See accompanying notes to unaudited pro forma combined condensed financial information.
                    
 
 
 
 
Notes to Unaudited Pro Forma Combined Condensed Financial Information
 
(1)
Basis of Preliminary Purchase Price Allocation

The following preliminary allocation of the purchase price of Embarq is based on CenturyTel’s preliminary best estimates of the fair value of the currently identified tangible and intangible assets and liabilities of Embarq.  The final determination of the allocation of the purchase price will be based on the fair value of such assets and liabilities as of July 1, 2009, the consummation date of the acquisition, and is expected to be completed late in 2009.  Such final identification and determination of all the intangible assets acquired and the purchase price allocation may be significantly different than that used in this pro forma financial information.

The purchase price of Embarq (calculated as shown above) is allocated to the assets acquired and liabilities assumed based on the following preliminary basis (amounts in millions):

Total purchase price
   $ 6,020  
         
Cash, accounts receivable and other current assets
   $ 732  
Net property, plant and equipment
     7,251  
Intangible identifiable assets
        
        Customer relationships
     1,300  
        Franchise
     100  
Other non-current assets
     43  
Current maturities of long-term debt, accounts payable and other current liabilities
     (895 )
Long-term debt
     (5,118 )
Deferred credits and other liabilities
     (2,992 )
Goodwill
     5,599  
         
Total purchase price
   $ 6,020  
 
 
(2)
Pro Forma Adjustments

The following pro forma adjustments have been reflected in the unaudited pro forma combined condensed financial information.  All adjustments are based on current assumptions and are subject to change upon completion of the final purchase price allocation based on the identified tangible and intangible assets and liabilities acquired from Embarq at the merger closing date.

Balance Sheet Adjustments

(A)
To reflect the elimination of Embarq’s existing goodwill ($25 million) and the establishment of new goodwill of $5.6 billion estimated as a result of the preliminary purchase price allocation described in Note (1).

(B)
To reflect the preliminary fair values of the identifiable intangible assets which were estimated by CenturyTel’s management based on the fair values assigned to similar assets in a recently completed acquisition. The estimated useful life of the customer relationship asset was assumed to be 8 years.  The franchise asset is considered an indefinite life intangible asset and thus has no associated amortization expense.  The net pro forma adjustment is composed of the following (in millions):
 
   
Increase
  
   
Other Assets
  
Establish customer relationship asset
   $ 1,300  
Establish franchise asset
     100  
       Net pro forma adjustment
   $ 1,400  

(C)
To adjust the carrying value of Embarq’s long-term debt to its estimated fair value based on current observable market transactions and through discounted cash flow analysis using market-based credit spreads.

(D)
To (i) adjust Embarq’s pension and postretirement benefit obligation to the estimated funded status and (ii) reflect the estimated net deferred tax liability established for the tax effects of the preliminary purchase price allocation reflected herein (calculated at an estimated effective tax rate of 37.4%).  The net pro forma adjustment is composed of the following (in millions):

   
(Increase)
  
   
decrease
  
   
liability
  
Adjust Embarq’s pension and postretirement benefit obligations to estimated fair value
   $ (15 )
Deferred tax asset (liability) associated with:
        
     Customer relationship and franchise assets
     (524 )
     Long-term debt
     (64 )
     Pension and postretirement benefit obligations
     6  
          Net pro forma adjustment
   $ (597 )
 
 
(E)
To reflect the elimination of Embarq’s stockholders’ equity balances and to reflect the issuance of 196.1 million shares of CenturyTel common stock (valued at $6.020 billion for this pro forma information) as consideration delivered to acquire Embarq.

Income Statement Adjustments

(F)
To reflect the net increase to pension and postretirement expense due to (i) changing the method for calculating expected return on plan assets from one based on a market-related value to one based on fair value and (ii) eliminating the amortization of previously unrecognized actuarial losses, prior service costs and transition assets.

(G)
To reflect amortization expense associated with the customer relationship asset estimated in (B) above assuming an estimated useful life of 8 years (which corresponds to an increase in depreciation and amortization of $163 million for the year ended December 31, 2008 and $41 million for the three months ended March 31, 2009).

(H)
To reflect additional interest expense from accreting the adjustment associated with reflecting long-term debt at its estimated fair value pursuant to adjustment (C) above.  Such fair value adjustment ($170 million) is recognized using the effective interest method over the remaining maturity of the long-term debt (or approximately $1 million for the year ended December 31, 2008 and approximately $300,000 for the three months ended March 31, 2009).  Application of the effective interest method will cause the annual accretion adjustment to change from year to year and some changes may be significant depending on the maturity dates of the related underlying debt.  Such maturity dates range from 2010 to 2036.  The annual accretion adjustments are expected to range from approximately $1.0 million to $13 million over the life of the underlying debt.

(I)
To reflect the tax effects of Items (F), (G) and (H) using an estimated effective income tax rate of 37.4%.

The fair value of Embarq’s property, plant and equipment was preliminarily estimated to approximate the carrying value on the date of acquisition.  Such estimate is subject to change upon finalization of the purchase price allocation.  To the extent that the final purchase price allocation causes our depreciation and amortization expense to differ from that presented in the accompanying pro forma statements of income, annual earnings per share will be affected by $.01 per share for every $4.9 million difference in annual pro forma depreciation and amortization expense.  Thus, for example, if CenturyTel ultimately allocates an additional $725.1 million of the aggregate purchase price to property, plant and equipment (representing a 10% increase in the amount that was preliminarily allocated to such assets above), the annual depreciation and amortization would increase by approximately $108.8 million (assuming a composite annual depreciation rate of 15%) and the annual earnings per share would decrease by $.22 per share for 2008 (assuming an effective tax rate of 37.4%) from the amounts presented in the accompanying pro forma information.

                The pro forma weighted average basic and diluted shares outstanding for the year ended December 31, 2008 and the three months ended March 31, 2009 reflects the exchange of 1.37 shares of CenturyTel common stock for each share of Embarq stock.  In order to calculate basic and diluted earnings per share on a pro forma combined basis under FSP EITF 03-6-1 for the year ended December 31, 2008 and the three months ended March 31, 2009, $4,240,000 and $870,000, respectively (which represents the after-tax earnings applicable to participating securities) must be subtracted from net income prior to dividing by average shares outstanding