About SuperMedia
SuperMedia
Inc. (NASDAQ: SPMD) helps small- and medium-sized businesses grow
through effective local marketing solutions across print, online, mobile
and social media. SuperMedia solutions include: the award-winning
SuperGuarantee®
program,
Superpages®
directories, published for Verizon®, FairPoint® and Frontier®,
Superpages.com®,
EveryCarListed.com®,
Superpages
for your mobile and
Superpages
direct mail products. For more information, visit
www.supermedia.com.
SPMD-G
1 Advertising sales for the nine months ended September 30,
2011 include negative adjustments of $11 million or 0.8 percent related
to the financial distress and operational wind down of a single
certified marketing representative in our third-party national sales
channel. Excluding this impact, advertising sales for the nine months
ended September 30, 2011 would have reflected a decline of 16.2 percent.
As of June 2011, these accounts have been transitioned to other
certified marketing representative firms.
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Reported (GAAP)
|
|
Nine Months Ended September 30, 2011 Compared to Nine Months
Ended September 30, 2010
(2)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 Mos. Ended
|
|
|
9 Mos. Ended
|
|
|
|
|
|
Unaudited
|
|
9/30/11
|
|
|
9/30/2010
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
1,258
|
|
|
$
|
750
|
|
|
67.7
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
Selling
|
|
|
334
|
|
|
|
344
|
|
|
(2.9
|
)
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
312
|
|
|
|
300
|
|
|
4.0
|
|
|
General and administrative
|
|
|
166
|
|
|
|
142
|
|
|
16.9
|
|
|
Depreciation and amortization
|
|
|
131
|
|
|
|
140
|
|
|
(6.4
|
)
|
|
Impairment charge
|
|
|
1,003
|
|
|
|
-
|
|
|
NM
|
|
|
Total Operating Expense
|
|
|
1,946
|
|
|
|
926
|
|
|
110.2
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss)
|
|
|
(688
|
)
|
|
|
(176
|
)
|
|
NM
|
|
|
Interest expense, net
|
|
|
172
|
|
|
|
212
|
|
|
(18.9
|
)
|
|
(Loss) Before Reorganization Items and Provision (Benefit) for
Income Taxes
|
|
|
(860
|
)
|
|
|
(388
|
)
|
|
121.6
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
1
|
|
|
|
5
|
|
|
(80.0
|
)
|
|
|
|
|
|
|
|
|
|
|
(Loss) Before Provision (Benefit) for Income Taxes
|
|
|
(861
|
)
|
|
|
(393
|
)
|
|
119.1
|
|
|
Provision (benefit) for income taxes
|
|
|
48
|
|
|
|
(141
|
)
|
|
NM
|
|
|
Net (Loss)
|
|
$
|
(909
|
)
|
|
$
|
(252
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
(1)
|
|
$
|
(60.15
|
)
|
|
$
|
(16.83
|
)
|
|
NM
|
|
|
Basic and diluted weighted-average common shares outstanding
|
|
|
15.1
|
|
|
|
15.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These schedules are preliminary and subject to change pending the
Company's filing of its Form 10-Q. Our 2010 financial results were
impacted by our adoption of fresh start accounting in December 2009.
As a result, our 2011 financial results are not comparable to our
2010 financial results.
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
(1) Equity based awards granted had no impact on the
calculation of diluted earnings per common share.
|
|
|
|
|
|
|
|
|
|
|
(2) Results for the nine months ended September 30,
2010 include a $40 million general and administrative expense
reduction related to the favorable non-recurring, non-cash
resolution of state operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
Reported (GAAP)
|
|
Three Months Ended September 30, 2011 Compared to Three Months
Ended September 30, 2010
(2)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
3 Mos. Ended
|
|
|
3 Mos. Ended
|
|
|
|
|
|
Unaudited
|
|
9/30/11
|
|
|
9/30/10
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
399
|
|
|
$
|
349
|
|
|
14.3
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
Selling
|
|
|
106
|
|
|
|
122
|
|
|
(13.1
|
)
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
96
|
|
|
|
108
|
|
|
(11.1
|
)
|
|
General and administrative
|
|
|
48
|
|
|
|
45
|
|
|
6.7
|
|
|
Depreciation and amortization
|
|
|
43
|
|
|
|
45
|
|
|
(4.4
|
)
|
|
Impairment charge
|
|
|
1,003
|
|
|
|
-
|
|
|
NM
|
|
|
Total Operating Expense
|
|
|
1,296
|
|
|
|
320
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
(897
|
)
|
|
|
29
|
|
|
NM
|
|
|
Interest expense, net
|
|
|
58
|
|
|
|
69
|
|
|
(15.9
|
)
|
|
(Loss) Before Reorganization Items and Provision (Benefit) for
Income Taxes
|
|
|
(955
|
)
|
|
|
(40
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
-
|
|
|
|
2
|
|
|
(100.0
|
)
|
|
|
|
|
|
|
|
|
|
|
(Loss) Before Provision (Benefit) for Income Taxes
|
|
|
(955
|
)
|
|
|
(42
|
)
|
|
NM
|
|
|
Provision (benefit) for income taxes
|
|
|
13
|
|
|
|
(16
|
)
|
|
NM
|
|
|
Net (Loss)
|
|
$
|
(968
|
)
|
|
$
|
(26
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
(1)
|
|
$
|
(63.97
|
)
|
|
$
|
(1.73
|
)
|
|
NM
|
|
|
Basic and diluted weighted-average common shares outstanding
|
|
|
15.1
|
|
|
|
15.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Equity based awards granted had no impact on the
calculation of diluted earnings per common share.
|
|
|
|
|
|
|
|
|
|
|
(2) Results for the three months ended September 30,
2010 include a $24 million general and administrative expense
reduction related to the favorable non-recurring, non-cash
resolution of state operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Adjusted and Adjusted Pro Forma (Non-GAAP)
(1)
|
|
Nine Months Ended September 30, 2011 Compared to Nine Months
Ended September 30, 2010
(2)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 Mos. Ended
|
|
9 Mos. Ended
|
|
|
|
Unaudited
|
|
9/30/11
|
|
9/30/10
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
1,258
|
|
$
|
1,534
|
|
(18.0
|
)
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
Selling
|
|
|
334
|
|
|
442
|
|
(24.4
|
)
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
312
|
|
|
400
|
|
(22.0
|
)
|
|
General and administrative
|
|
|
149
|
|
|
192
|
|
(22.4
|
)
|
|
Depreciation and amortization
|
|
|
131
|
|
|
140
|
|
(6.4
|
)
|
|
Impairment charge
|
|
|
-
|
|
|
-
|
|
NM
|
|
|
Total Operating Expense
|
|
|
926
|
|
|
1,174
|
|
(21.1
|
)
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
332
|
|
|
360
|
|
(7.8
|
)
|
|
Interest expense, net
|
|
|
172
|
|
|
212
|
|
(18.9
|
)
|
|
Income Before Reorganization Items and Provision for Income
Taxes
|
|
|
160
|
|
|
148
|
|
8.1
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
-
|
|
|
-
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Provision for Income Taxes
|
|
|
160
|
|
|
148
|
|
8.1
|
|
|
Provision for income taxes
|
|
|
60
|
|
|
54
|
|
11.1
|
|
|
Net Income
|
|
$
|
100
|
|
$
|
94
|
|
6.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These consolidated statements of operations provide
a comparison of the nine months ended September 30, 2011 adjusted
results to the nine months ended September 30, 2010 adjusted pro
forma results. The following schedules provide reconciliations
from our reported GAAP results to adjusted and adjusted pro forma
non-GAAP results for the periods shown above.
|
|
|
|
|
|
|
|
|
|
|
(2) Results for the nine months ended September 30, 2010
include a $40 million general and administrative expense reduction
related to the favorable non-recurring, non-cash resolution of state
operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Adjusted and Adjusted Pro Forma (Non-GAAP)
(1)
|
|
Three Months Ended September 30, 2011 Compared to Three Months
Ended September 30, 2010
(2)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 Mos. Ended
|
|
3 Mos. Ended
|
|
|
|
Unaudited
|
|
9/30/11
|
|
9/30/10
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
399
|
|
$
|
489
|
|
(18.4
|
)
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
Selling
|
|
|
106
|
|
|
144
|
|
(26.4
|
)
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
96
|
|
|
126
|
|
(23.8
|
)
|
|
General and administrative
|
|
|
40
|
|
|
47
|
|
(14.9
|
)
|
|
Depreciation and amortization
|
|
|
43
|
|
|
45
|
|
(4.4
|
)
|
|
Impairment charge
|
|
|
-
|
|
|
-
|
|
NM
|
|
|
Total Operating Expense
|
|
|
285
|
|
|
362
|
|
(21.3
|
)
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
114
|
|
|
127
|
|
(10.2
|
)
|
|
Interest expense, net
|
|
|
58
|
|
|
69
|
|
(15.9
|
)
|
|
Income Before Reorganization Items and Provision for Income
Taxes
|
|
|
56
|
|
|
58
|
|
(3.4
|
)
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
-
|
|
|
-
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Provision for Income Taxes
|
|
|
56
|
|
|
58
|
|
(3.4
|
)
|
|
Provision for income taxes
|
|
|
21
|
|
|
22
|
|
(4.5
|
)
|
|
Net Income
|
|
$
|
35
|
|
$
|
36
|
|
(2.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These consolidated statements of operations provide a
comparison of the three months ended September 30, 2011 adjusted
results to the three months ended September 30, 2010 adjusted pro
forma results. The following schedules provide reconciliations from
our reported GAAP results to adjusted and adjusted pro forma
non-GAAP results for the periods shown above.
|
|
|
|
|
|
|
|
|
|
|
(2) Results for the three months ended September 30, 2010
include a $24 million general and administrative expense reduction
related to the favorable non-recurring, non-cash resolution of state
operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
Reconciliation from Reported (GAAP) to Adjusted (Non-GAAP)
|
|
Nine Months Ended September, 2011
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
9 Mos. Ended
9/30/11
|
|
Severance,
Reorganization
|
|
|
|
9 Mos. Ended
9/30/11
|
|
Unaudited
|
|
Reported
(GAAP)
|
|
and Other
Items
(3)
|
|
Impairment
Charge
(4)
|
|
Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
1,258
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
334
|
|
|
|
-
|
|
|
|
-
|
|
|
|
334
|
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
312
|
|
|
|
-
|
|
|
|
-
|
|
|
|
312
|
|
|
General and administrative
|
|
|
166
|
|
|
|
(17
|
)
|
|
|
-
|
|
|
|
149
|
|
|
Depreciation and amortization
|
|
|
131
|
|
|
|
-
|
|
|
|
-
|
|
|
|
131
|
|
|
Impairment charge
|
|
|
1,003
|
|
|
|
-
|
|
|
|
(1,003
|
)
|
|
|
-
|
|
|
Total Operating Expense
|
|
|
1,946
|
|
|
|
(17
|
)
|
|
|
(1,003
|
)
|
|
|
926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
(688
|
)
|
|
|
17
|
|
|
|
1,003
|
|
|
|
332
|
|
|
Interest expense, net
|
|
|
172
|
|
|
|
-
|
|
|
|
-
|
|
|
|
172
|
|
|
Income (Loss) Before Reorganization Items and Provision for
Income Taxes
|
|
|
(860
|
)
|
|
|
17
|
|
|
|
1,003
|
|
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
1
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Provision for Income Taxes
|
|
|
(861
|
)
|
|
|
18
|
|
|
|
1,003
|
|
|
|
160
|
|
|
Provision for income taxes
|
|
|
48
|
|
|
|
6
|
|
|
|
6
|
|
|
|
60
|
|
|
Net Income (Loss)
|
|
$
|
(909
|
)
|
|
$
|
12
|
|
|
$
|
997
|
|
|
$
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
|
|
$
|
(60.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$
|
(688
|
)
|
|
$
|
17
|
|
|
$
|
1,003
|
|
|
$
|
332
|
|
|
Depreciation and Amortization
|
|
|
131
|
|
|
|
-
|
|
|
|
-
|
|
|
|
131
|
|
|
EBITDA (non-GAAP)
(1)
|
|
$
|
(557
|
)
|
|
$
|
17
|
|
|
$
|
1,003
|
|
|
$
|
463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) margin
(2)
|
|
|
-54.7
|
%
|
|
|
|
|
|
|
26.4
|
%
|
|
Impact of depreciation and amortization
|
|
|
10.4
|
%
|
|
|
|
|
|
|
10.4
|
%
|
|
EBITDA margin (non-GAAP)
(1)
|
|
|
-44.3
|
%
|
|
|
|
|
|
|
36.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDA is a non-GAAP measure that represents
earnings before interest, taxes, depreciation and amortization.
EBITDA margin is a non-GAAP measure calculated by dividing EBITDA
by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Operating income (loss) margin is calculated by
dividing operating income (loss) by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Severance costs of $12 million are associated with
headcount reductions. Other items includes a charge associated with
a non-recurring vendor settlement. Reorganization items of $1
million represent charges that are directly associated with the
process of reorganizing the business under Chapter 11 of the United
States Bankruptcy Code.
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Includes a non-cash impairment charge associated with
the write down of goodwill.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Reported (GAAP) to Adjusted (Non-GAAP)
|
|
Three Months Ended September 30, 2011
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
3 Mos. Ended
9/30/11
|
|
|
|
|
|
3 Mos. Ended
9/30/11
|
|
Unaudited
|
|
Reported
(GAAP)
|
|
Severance Costs
& Other Items
(3)
|
|
Impairment
Charge
(4)
|
|
Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
399
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
106
|
|
|
|
-
|
|
|
|
-
|
|
|
|
106
|
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
96
|
|
|
|
-
|
|
|
|
-
|
|
|
|
96
|
|
|
General and administrative
|
|
|
48
|
|
|
|
(8
|
)
|
|
|
-
|
|
|
|
40
|
|
|
Depreciation and amortization
|
|
|
43
|
|
|
|
-
|
|
|
|
-
|
|
|
|
43
|
|
|
Impairment charge
|
|
|
1,003
|
|
|
|
-
|
|
|
|
(1,003
|
)
|
|
|
-
|
|
|
Total Operating Expense
|
|
|
1,296
|
|
|
|
(8
|
)
|
|
|
(1,003
|
)
|
|
|
285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
(897
|
)
|
|
|
8
|
|
|
|
1,003
|
|
|
|
114
|
|
|
Interest expense, net
|
|
|
58
|
|
|
|
-
|
|
|
|
-
|
|
|
|
58
|
|
|
Income (Loss) Before Reorganization Items and Provision for
Income Taxes
|
|
|
(955
|
)
|
|
|
8
|
|
|
|
1,003
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Provision for Income Taxes
|
|
|
(955
|
)
|
|
|
8
|
|
|
|
1,003
|
|
|
|
56
|
|
|
Provision for income taxes
|
|
|
13
|
|
|
|
2
|
|
|
|
6
|
|
|
|
21
|
|
|
Net Income (Loss)
|
|
$
|
(968
|
)
|
|
$
|
6
|
|
|
$
|
997
|
|
|
$
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
|
|
$
|
(63.97
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$
|
(897
|
)
|
|
$
|
8
|
|
|
$
|
1,003
|
|
|
$
|
114
|
|
|
Depreciation and Amortization
|
|
|
43
|
|
|
|
-
|
|
|
|
-
|
|
|
|
43
|
|
|
EBITDA (non-GAAP)
(1)
|
|
$
|
(854
|
)
|
|
$
|
8
|
|
|
$
|
1,003
|
|
|
$
|
157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (loss) margin
(2)
|
|
|
-224.8
|
%
|
|
|
|
|
|
|
28.5
|
%
|
|
Impact of depreciation and amortization
|
|
|
10.8
|
%
|
|
|
|
|
|
|
10.8
|
%
|
|
EBITDA margin (non-GAAP)
(1)
|
|
|
-214.0
|
%
|
|
|
|
|
|
|
39.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDA is a non-GAAP measure that represents
earnings before interest, taxes, depreciation and amortization.
EBITDA margin is a non-GAAP measure calculated by dividing EBITDA
by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Operating income (loss) margin is calculated by
dividing operating income (loss) by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Severance costs of $3 million are associated with
headcount reductions. Other items includes a charge associated with
a non-recurring vendor settlement.
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Includes a non-cash impairment charge associated with
the write down of goodwill.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
Reconciliation from Reported (GAAP) to Adjusted Pro Forma
(Non-GAAP)
(7)
|
|
Nine Months Ended September 30, 2010
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
Pro Forma
Items
|
|
|
|
|
|
|
9 Mos. Ended
9/30/10
|
|
|
|
|
|
|
|
9 Mos. Ended
9/30/10
|
|
|
|
9 Mos. Ended
9/30/10
|
|
Unaudited
|
|
Reported
(GAAP)
|
|
Restructuring
and Other
Severance
Costs
(3)
|
|
Reorganization
Items
(4)
|
|
Health Care
Reform Act
(5)
|
|
Adjusted
(Non-GAAP)
|
|
Fresh Start
Accounting
Items
(6)
|
|
Adjusted
Pro Forma
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
750
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
750
|
|
|
$
|
784
|
|
$
|
1,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
344
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
344
|
|
|
|
98
|
|
|
442
|
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
300
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
300
|
|
|
|
100
|
|
|
400
|
|
|
General and administrative
|
|
|
142
|
|
|
|
(9
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
133
|
|
|
|
59
|
|
|
192
|
|
|
Depreciation and amortization
|
|
|
140
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
140
|
|
|
|
-
|
|
|
140
|
|
|
Total Operating Expense
|
|
|
926
|
|
|
|
(9
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
917
|
|
|
|
257
|
|
|
1,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
(176
|
)
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(167
|
)
|
|
|
527
|
|
|
360
|
|
|
Interest expense, net
|
|
|
212
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
212
|
|
|
|
-
|
|
|
212
|
|
|
Income (Loss) Before Reorganization Items and Provision
(Benefit) for Income Taxes
|
|
|
(388
|
)
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(379
|
)
|
|
|
527
|
|
|
148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
5
|
|
|
|
-
|
|
|
|
(5
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Provision (Benefit) for Income Taxes
|
|
|
(393
|
)
|
|
|
9
|
|
|
|
5
|
|
|
|
-
|
|
|
|
(379
|
)
|
|
|
527
|
|
|
148
|
|
|
Provision (benefit) for income taxes
|
|
|
(141
|
)
|
|
|
4
|
|
|
|
2
|
|
|
|
(7
|
)
|
|
|
(142
|
)
|
|
|
196
|
|
|
54
|
|
|
Net Income (Loss)
|
|
$
|
(252
|
)
|
|
$
|
5
|
|
|
$
|
3
|
|
|
$
|
7
|
|
|
$
|
(237
|
)
|
|
$
|
331
|
|
$
|
94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
|
|
$
|
(16.83
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$
|
(176
|
)
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(167
|
)
|
|
$
|
527
|
|
$
|
360
|
|
|
Depreciation and Amortization
|
|
|
140
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
140
|
|
|
|
-
|
|
|
140
|
|
|
EBITDA (non-GAAP)
(1)
|
|
$
|
(36
|
)
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(27
|
)
|
|
$
|
527
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) margin
(2)
|
|
|
-23.5
|
%
|
|
|
|
|
|
|
|
|
-22.3
|
%
|
|
|
|
|
23.5
|
%
|
|
Impact of depreciation and amortization
|
|
|
18.7
|
%
|
|
|
|
|
|
|
|
|
18.7
|
%
|
|
|
|
|
9.1
|
%
|
|
EBITDA margin (non-GAAP)
(1)
|
|
|
-4.8
|
%
|
|
|
|
|
|
|
|
|
-3.6
|
%
|
|
|
|
|
32.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDA is a non-GAAP measure that represents
earnings before interest, taxes, reorganization items,
depreciation and amortization. EBITDA margin is a non-GAAP measure
calculated by dividing EBITDA by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Operating income (loss) margin is calculated by
dividing operating income (loss) by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Restructuring and other severance costs include
costs associated with strategic organizational cost savings
initiatives of $5 million and costs related to the termination of
our former chief executive officer's employment of $4 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Reorganization items represent charges that are
directly associated with the process of reorganizing the business
under Chapter 11 of the United States Bankruptcy Code.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) As a result of the passage of the Health Care
Reform Act in March of 2010, the future benefit of certain
deferred tax assets was eliminated, resulting in a charge in the
nine months ended September 30, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) Fresh start accounting items include adjustments for
revenue and expense items that would have been otherwise amortized
into the Company's statement of operations but were written off at
December 31, 2009 as prescribed by United States Generally Accepted
Accounting Principles.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) Results include a $40 million general and
administrative expense reduction related to the favorable
non-recurring, non-cash resolution of state operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Reported (GAAP) to Adjusted Pro Forma
(Non-GAAP)
(6)
|
|
Three Months Ended September 30, 2010
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
Pro Forma
Items
|
|
|
|
|
3 Mos. Ended
9/30/10
|
|
|
|
|
|
3 Mos. Ended
9/30/10
|
|
|
|
3 Mos. Ended
9/30/10
|
|
Unaudited
|
|
Reported
(GAAP)
|
|
Restructuring
and Other
Severance
Costs
(3)
|
|
Reorganization
Items
(4)
|
|
Adjusted
(Non-GAAP)
|
|
Fresh Start
Accounting
Items
(5)
|
|
Adjusted
Pro Forma
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue
|
|
$
|
349
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
349
|
|
|
$
|
140
|
|
$
|
489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
122
|
|
|
|
-
|
|
|
|
-
|
|
|
|
122
|
|
|
|
22
|
|
|
144
|
|
|
Cost of sales (exclusive of depreciation and amortization)
|
|
|
108
|
|
|
|
-
|
|
|
|
-
|
|
|
|
108
|
|
|
|
18
|
|
|
126
|
|
|
General and administrative
|
|
|
45
|
|
|
|
(5
|
)
|
|
|
-
|
|
|
|
40
|
|
|
|
7
|
|
|
47
|
|
|
Depreciation and amortization
|
|
|
45
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45
|
|
|
|
-
|
|
|
45
|
|
|
Total Operating Expense
|
|
|
320
|
|
|
|
(5
|
)
|
|
|
-
|
|
|
|
315
|
|
|
|
47
|
|
|
362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
29
|
|
|
|
5
|
|
|
|
-
|
|
|
|
34
|
|
|
|
93
|
|
|
127
|
|
|
Interest expense, net
|
|
|
69
|
|
|
|
-
|
|
|
|
-
|
|
|
|
69
|
|
|
|
-
|
|
|
69
|
|
|
Income (Loss) Before Reorganization Items and Provision
(Benefit) for Income Taxes
|
|
|
(40
|
)
|
|
|
5
|
|
|
|
-
|
|
|
|
(35
|
)
|
|
|
93
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items
|
|
|
2
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Provision (Benefit) for Income Taxes
|
|
|
(42
|
)
|
|
|
5
|
|
|
|
2
|
|
|
|
(35
|
)
|
|
|
93
|
|
|
58
|
|
|
Provision (benefit) for income taxes
|
|
|
(16
|
)
|
|
|
3
|
|
|
|
1
|
|
|
|
(12
|
)
|
|
|
34
|
|
|
22
|
|
|
Net Income (Loss)
|
|
$
|
(26
|
)
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
(23
|
)
|
|
$
|
59
|
|
$
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted (Loss) per Common Share
|
|
$
|
(1.73
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
29
|
|
|
$
|
5
|
|
|
$
|
-
|
|
|
$
|
34
|
|
|
$
|
93
|
|
$
|
127
|
|
|
Depreciation and Amortization
|
|
|
45
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45
|
|
|
|
-
|
|
|
45
|
|
|
EBITDA (non-GAAP)
(1)
|
|
$
|
74
|
|
|
$
|
5
|
|
|
$
|
-
|
|
|
$
|
79
|
|
|
$
|
93
|
|
$
|
172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income margin
(2)
|
|
|
8.3
|
%
|
|
|
|
|
|
|
9.7
|
%
|
|
|
|
|
26.0
|
%
|
|
Impact of depreciation and amortization
|
|
|
12.9
|
%
|
|
|
|
|
|
|
12.9
|
%
|
|
|
|
|
9.2
|
%
|
|
EBITDA margin (non-GAAP)
(1)
|
|
|
21.2
|
%
|
|
|
|
|
|
|
22.6
|
%
|
|
|
|
|
35.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDA is a non-GAAP measure that represents earnings
before interest, taxes, depreciation, and amortization. EBITDA
margin is a non-GAAP measure calculated by dividing EBITDA by
operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Operating income margin is calculated by dividing
operating income by operating revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Restructuring and other severance costs include costs
associated with strategic organizational cost savings initiatives of
$1 million and costs related to the termination of our former chief
executive officer's employment of $4 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Reorganization items represent charges that are
directly associated with the process of reorganizing the business
under Chapter 11 of the United States Bankruptcy Code.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) Fresh start accounting items include adjustments for
revenue and expense items that would have been otherwise amortized
into the Company's statement of operations but were written off at
December 31, 2009 according to the rules of fresh start accounting.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) Results include a $24 million general and
administrative expense reduction related to the favorable
non-recurring, non-cash resolution of state operating tax claims.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
Reported (GAAP)
|
|
As of September 30, 2011 and December 31, 2010
|
|
(dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
9/30/2011
|
|
|
|
12/31/2010
|
|
|
$ Change
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
267
|
|
|
$
|
174
|
|
|
$
|
93
|
|
|
Accounts receivable, net of allowances of $70 and $89
|
|
|
157
|
|
|
|
210
|
|
|
|
(53
|
)
|
|
Deferred directory costs
|
|
|
163
|
|
|
|
199
|
|
|
|
(36
|
)
|
|
Prepaid expenses and other
|
|
|
15
|
|
|
|
13
|
|
|
|
2
|
|
|
Total current assets
|
|
|
602
|
|
|
|
596
|
|
|
|
6
|
|
|
Property, plant and equipment
|
|
|
124
|
|
|
|
122
|
|
|
|
2
|
|
|
Less: accumulated depreciation
|
|
|
47
|
|
|
|
28
|
|
|
|
19
|
|
|
|
|
|
|
77
|
|
|
|
94
|
|
|
|
(17
|
)
|
|
Goodwill
|
|
|
704
|
|
|
|
1,707
|
|
|
|
(1,003
|
)
|
|
Intangible assets, net
|
|
|
376
|
|
|
|
481
|
|
|
|
(105
|
)
|
|
Pension assets
|
|
|
64
|
|
|
|
42
|
|
|
|
22
|
|
|
Non-current deferred tax assets
|
|
|
6
|
|
|
|
-
|
|
|
|
6
|
|
|
Other non-current assets
|
|
|
5
|
|
|
|
6
|
|
|
|
(1
|
)
|
|
Total Assets
|
|
$
|
1,834
|
|
|
$
|
2,926
|
|
|
$
|
(1,092
|
)
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
60
|
|
|
$
|
-
|
|
|
$
|
60
|
|
|
Accounts payable and accrued liabilities
|
|
|
124
|
|
|
|
236
|
|
|
|
(112
|
)
|
|
Deferred revenue
|
|
|
85
|
|
|
|
114
|
|
|
|
(29
|
)
|
|
Deferred tax liabilities
|
|
|
6
|
|
|
|
2
|
|
|
|
4
|
|
|
Other
|
|
|
17
|
|
|
|
17
|
|
|
|
-
|
|
|
Total current liabilities
|
|
|
292
|
|
|
|
369
|
|
|
|
(77
|
)
|
|
Long-term debt
|
|
|
2,075
|
|
|
|
2,171
|
|
|
|
(96
|
)
|
|
Employee benefit obligations
|
|
|
350
|
|
|
|
355
|
|
|
|
(5
|
)
|
|
Non-current deferred tax liabilities
|
|
|
-
|
|
|
|
22
|
|
|
|
(22
|
)
|
|
Unrecognized tax benefits
|
|
|
41
|
|
|
|
37
|
|
|
|
4
|
|
|
Other liabilities
|
|
|
-
|
|
|
|
2
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity (deficit):
|
|
|
|
|
|
|
|
Common stock ($.01 par value; 60 million shares authorized,
15,490,932 and 15,489,936 shares issued and outstanding in 2011
and 2010, respectively)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Additional paid-in capital
|
|
|
209
|
|
|
|
206
|
|
|
|
3
|
|
|
Retained earnings (deficit)
|
|
|
(1,105
|
)
|
|
|
(196
|
)
|
|
|
(909
|
)
|
|
Accumulated other comprehensive (loss)
|
|
|
(28
|
)
|
|
|
(40
|
)
|
|
|
12
|
|
|
Total stockholders' equity (deficit)
|
|
|
(924
|
)
|
|
|
(30
|
)
|
|
|
(894
|
)
|
|
Total Liabilities and Stockholders' Equity (Deficit)
|
|
$
|
1,834
|
|
|
$
|
2,926
|
|
|
$
|
(1,092
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Reported (GAAP) and Non-GAAP Financial Reconciliation - Free Cash
Flow
|
|
Nine Months Ended September 30, 2011 Compared to Nine Months
Ended September 30, 2010
|
|
(dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
9 Mos. Ended
9/30/11
|
|
9 Mos. Ended
9/30/10
|
|
$Change
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
Net (Loss)
|
|
$
|
(909
|
)
|
|
$
|
(252
|
)
|
|
$
|
(657
|
)
|
|
Adjustments to reconcile net (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
131
|
|
|
|
140
|
|
|
|
(9
|
)
|
|
Employee retirement benefits
|
|
|
12
|
|
|
|
8
|
|
|
|
4
|
|
|
Deferred income taxes
|
|
|
(32
|
)
|
|
|
(211
|
)
|
|
|
179
|
|
|
Provision for uncollectible accounts
|
|
|
50
|
|
|
|
50
|
|
|
|
-
|
|
|
Stock-based compensation expense
|
|
|
3
|
|
|
|
4
|
|
|
|
(1
|
)
|
|
Impairment charge
|
|
|
1,003
|
|
|
|
-
|
|
|
|
1,003
|
|
|
Changes in current assets and liabilities
|
|
|
|
|
|
|
|
Accounts receivable and unbilled accounts receivable
|
|
|
3
|
|
|
|
687
|
|
|
|
(684
|
)
|
|
Deferred directory costs
|
|
|
36
|
|
|
|
(170
|
)
|
|
|
206
|
|
|
Other current assets
|
|
|
(1
|
)
|
|
|
1
|
|
|
|
(2
|
)
|
|
Accounts payable and accrued liabilities
|
|
|
(139
|
)
|
|
|
151
|
|
|
|
(290
|
)
|
|
Other, net
|
|
|
(17
|
)
|
|
|
(4
|
)
|
|
|
(13
|
)
|
|
Net cash provided by operating activities
|
|
|
140
|
|
|
|
404
|
|
|
|
(264
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
Capital expenditures (including capitalized software)
|
|
|
(11
|
)
|
|
|
(31
|
)
|
|
|
20
|
|
|
Net cash used in investing activities
|
|
|
(11
|
)
|
|
|
(31
|
)
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
(36
|
)
|
|
|
(254
|
)
|
|
|
218
|
|
|
Net cash used in financing activities
|
|
|
(36
|
)
|
|
|
(254
|
)
|
|
|
218
|
|
|
Increase in cash and cash equivalents
|
|
|
93
|
|
|
|
119
|
|
|
|
(26
|
)
|
|
Cash and cash equivalents, beginning of year
|
|
|
174
|
|
|
|
212
|
|
|
|
(38
|
)
|
|
Cash and cash equivalents, end of period
|
|
$
|
267
|
|
|
$
|
331
|
|
|
$
|
(64
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Reconciliation - Free Cash Flow
|
|
9 Mos. Ended
9/30/11
|
|
9 Mos. Ended
9/30/10
|
|
$Change
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
140
|
|
|
$
|
404
|
|
|
$
|
(264
|
)
|
|
Less: Capital expenditures (including capitalized software)
|
|
|
(11
|
)
|
|
|
(31
|
)
|
|
|
20
|
|
|
Free Cash Flow
|
|
$
|
129
|
|
|
$
|
373
|
|
|
$
|
(244
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SuperMedia Inc.
|
|
Advertising Sales
|
|
(dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 Mos. Ended
|
|
|
3 Mos. Ended
|
|
|
3 Mos. Ended
|
|
|
9 Mos. Ended
|
|
|
9 Mos. Ended
|
|
|
9 Mos. Ended
|
|
|
|
Unaudited
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
9/30/09
|
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
9/30/09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Advertising Sales
(1)(2)
|
|
$
|
328
|
|
|
$
|
390
|
|
|
$
|
461
|
|
|
$
|
1,125
|
|
|
$
|
1,356
|
|
|
$
|
1,644
|
|
|
|
% Change year-over-year
|
|
|
(15.9
|
%)
|
|
|
(15.4
|
%)
|
|
|
|
|
|
(17.0
|
%)
|
|
|
(17.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net advertising sales is an operating measure used
by the Company to compare advertising sales for current
advertising periods to corresponding sales for previous periods.
It is important to distinguish net advertising sales from
operating revenue, which on our financial statements is recognized
under the deferral and amortization method.
|
|
(2) Advertising sales for the nine months ended
September 30, 2011 include negative adjustments of $11 million or
0.8 percent related to the financial distress and operational wind
down of a single certified marketing representative in our
third-party national sales channel. Excluding this impact,
advertising sales for the nine months ended September 30, 2011
would have reflected a decline of 16.2 percent. As of June 2011,
these accounts have been transitioned to other certified marketing
representative firms.
|
|
|
|
|
|
|
|
|