Earnings Call Presentation
Zayo Group Holdings, Inc.
Fiscal Year 2016 Q2
NYSE: ZAYO @ZayoGroup
Earnings Call Presentation Zayo Group Holdings, Inc. Fiscal Year - - PowerPoint PPT Presentation
Earnings Call Presentation Zayo Group Holdings, Inc. Fiscal Year 2016 Q2 NYSE: ZAYO @ZayoGroup Safe Harbor Information contained in this presentation that is not historical by nature constitutes forward - looking statements which can be
Zayo Group Holdings, Inc.
Fiscal Year 2016 Q2
NYSE: ZAYO @ZayoGroup
2
Safe Harbor
Information contained in this presentation that is not historical by nature constitutes “forward-looking statements” which can be identified by the use of forward-looking terminology such as “believes,” “expects,” “plans,” “intends,” “estimates,” “projects,” “could,” “may,” “will,” “should,” or “anticipates” or the negatives thereof, other variations thereon or comparable terminology, or by discussions of strategy. No assurance can be given that future results expressed or implied by the forward-looking statements will be achieved and actual results may differ materially from those contemplated by the forward-looking statements. Such statements are based on management’s current expectations and beliefs and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include, but are not limited to, those relating to Zayo Group Holdings, Inc.’s (“the Company” or “ZGH”) financial and operating prospects, current economic trends, future opportunities, ability to retain existing customers and attract new ones, outlook of customers, and strength of competition and pricing. In addition, there is risk and uncertainty in the Company’s acquisition strategy including our ability to integrate acquired companies and assets. Specifically there is a risk associated with our recent acquisitions, and the benefits thereof, including financial and operating results and synergy benefits that may be realized from these acquisitions and the timeframe for realizing these benefits. Other factors and risks that may affect our business and future financial results are detailed in the “Risk Factors” section of our Annual Report or Form 10-K filed with the Securities and Exchange Commission (“SEC”) on September 18, 2015. We caution you not to place undue reliance on these forward-looking statements, which speak only as of their respective dates. We undertake no
releasing this supplemental information or to reflect the occurrence of unanticipated events, except as required by law. In addition to this presentation and our filings with the SEC, the Company provides a supplemental earnings presentation, pricing supplement and a glossary of terms used throughout. All of which can be found under the investor section of the Company’s website at http://www.zayo.com/investors.
2
Dan Caruso Chairman & Chief Executive Officer
3
4
FY 2Q16 Highlights
25th consecutive quarter of consecutive revenue growth 6% organic recurring revenue growth
record gross installs of $6.4M and near-record net installs of $2.2M bookings of $6.8M closed Viatel (UK/EU fiber) and Stream (Dallas colo) acquisitions signed Allstream acquisition
Zayo at a Glance
7,442,113 fiber miles 95,178 route miles 1,949 employees 135 QBHC Customers 6.7k customers 54% of rev from enterprise & content 46% carriers & wireless Products 37% Dark Fiber Solutions 46% Network Connectivity 16% Colo & Cloud Infrastructure 1% Other International Network Unique Metro Fiber Datacenters Leading Fiber & Datacenter Consolidator 37 acquisitions to date 5 since Jan 2015 Growth
5
Our assets What we do Track record
55 zColo datacenters >590k billable sf People Financial1
$
1 Quarter ended Dec -15 annualized 2 Every quarter since becoming a public filer inclusive of Zayo Group, LLC operating subsidiary 3 Based on average closing price for month of Dec-1519,341 buildings 149 avg metro fiber count $1.5B revenue $876M adjusted EBITDA Value Creation 25 consecutive quarters of sequential revenue growth2 $1.1B invested equity since 2007 inception ~$6.3B equity value3 >5x return
6
% Revenue % EBITDA % of Adj. UFCF
Dark Fiber Leased raw fiber Mobile Infrastructure Tower/small cell backhaul Subtotal Dark Fiber Solutions Wavelengths 1G, 2.5G, 10G & 100G waves Ethernet Switched & dedicated service IP Services Internet access & transit SONET Legacy carrier-grade service Subtotal Network Connectivity
1 Based on quarter ended Dec-15 Dark Fiber Solutions, Network Connectivity, & Colocation & Cloud Infrastructure segment results; revenue from “Other” segment represents 1% of total revenue1
30% 37% 71% 7% 8%
37% 45% 11% 19% 16% 4% 11% 11% 25% 9% 8% 17% 6% 6% 20% 46% 41% 66% Interconnect-Oriented Colo Space, power & interconnects Cloud Services Infrastructure-as-a- Service Subtotal
13% 12% 20% 3% 2% 2% 16% 13% 22% Colocation & Cloud Infrastructure
Segments & Products
$324 $367 $370
$0 $50 $100 $150 $200 $250 $300 $350 $400
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Recurring Other ($M)Revenue
Q2 Financial Highlights
>98% of revenue is recurring 3% QoQ annualized total revenue growth
4% in constant currency
6% QoQ annualized recurring revenue growth
7% in constant currency
$184 $211 $217 $6 $5 $2$190 $215 $219
59% 58% 57% 59% 58% 58% 59% 59%$0 $50 $100 $150 $200 $250
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 ($M)Adjusted EBITDA
7% QoQ annualized total EBITDA growth 12% QoQ annualized recurring EBITDA growth
Associated with Other Revenue Excluding Associated with Other Revenue Adjusted EBITDA Margin7
Q2 Financial Highlights Cont.
$120 $150 $163 $6 $7 $6 $4 $3 $3$130 $159 $172
$0 $50 $100 $150 $200 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Growth Maintenance OtherPurchases of Property & Equipment
($M)Net AFFO
(capturing churn replacement)
$85 $127 $98
30% 24% 20% 26% 32% 32% 35% 27% $0 $50 $100 $150 $200 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of RevenueLevered FCF
($M) ($M)>90% of capex growth-related
net AFFO1 of $98M or 27% of revenue
($26M) of quarterly levered free cash flow
($130) ($159) ($172) 124 195 146 ($6) $36 ($26)
24% 25% 1%8
% of Revenue 2 3Q2 Operational Highlights
Net Installations
($M) MRR and MAR MRR and MAR ($2.5) ($2.8) ($3.1) ($1.2) ($1.0) ($1.0)($3.7) ($3.8) ($4.2)
$5.5 $6.0 $6.4
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Upgrades / Price Increase / Replacement Installations from New ServicesGross Installations Churn Processed
($M)$1.8 $2.2 $2.2
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 MRR and MAR ($M)record gross install quarter at $6.4M near-record $2.2M net installs net installs imply 7% annualized recurring revenue growth rate1
9
1 Implied by the current quarter pace of Net Installs, calculated as Net Installs annualized ($2.199M * 4 = $8.796M), divided by the beginning of quarter run-rate $119.8M = 7.3%Q2 Operational Highlights Cont.
$104.8 $119.8 $123.5
$0 $50 $100 $150
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 ($M)Last day of quarter run-rate
(MRR+MAR)
12% QoQ annualized revenue run-rate growth
14% in constant currency
6% excluding December 31, 2015 acquisitions
7% in constant currency record service activation pipeline represents
12% of revenue run-rate 47 months average remaining contract term
$5.9 $5.7 $6.5 $5.1 $8.4 $7.9$11.0 $14.0 $14.4
87 91 93 90 95 96 100 98$0 $5 $10 $15 $20
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Delivery date after 6 months Delivery date within the next 6 months Implied Average Days to InstallService Activation Pipeline
10
($M)$5.2 $6.4 $6.8
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 $8.0
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 <12 Month Payback and Positive IRR >12 Month Payback and Positive IRR Speculative ProjectsQ2 Operational Highlights Cont.
$227 $404 $474 ($96) ($134) ($312)
17 16 35 15 38 33 12 42($450) ($250) ($50) $150 $350 $550 $750
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Contract Value Capex & Upfront Expenditures Payback MonthsContract Value vs. Capex on Bookings
($M)CY15 bookings grew >20% YOY
~2/3 of bookings have <12 month payback 13% associated with speculative projects
total bookings contract value >1.5x the associated committed capex average payback of 42 months includes $0.9M of speculative project bookings
Net New Sales (Bookings) Stratification
MRR and MAR ($M)11
Q2 Commercial Highlights
12
FTT market expansion and small cell acceleration drove >90% of committed speculative projects in quarter
Large Atlanta FTT Project
fiber network to increase by >1,000 route miles adding ~500 towers
~$100M of committed capex
175 502 596 216 698 1,628391 1,200 2,224
500 1,000 1,500 2,000 2,500
Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15In Service - SC Under Construction - SC
Small Cells
committed to build >1,000 incremental small cells
~$75M in committed capex 85% QoQ growth
Q2 Commercial Highlights Cont.
13
Bookings leverage completed and in-process FTT builds
leverages fiber from in-process FTT build customer migrating from legacy lit service to Zayo dark fiber
$121k MRR, >12 month payback
leverages existing network from completed FTT build multiple, diverse 100G metro waves for high- throughput datacenter connectivity
$75k MRR, <12 month payback
Note: Maps are shown for illustrative purposesMetro Dark Fiber / Municipal Government Customer Metro Waves / Internet Services Customer
Q2 Commercial Highlights Cont.
14
Bookings also leverage long-haul assets and international scale
Ethernet Private Line / International Law Firm
10G & 1G diverse
circuits connecting 11 US offices
$71k MRR, >12 month
payback
IP Services / Content Infrastructure
IP via 2x 100G ports significant upgrade at primary datacenter locations
$40k MRR, <12 month
payback
Metro Dark Fiber / Alternative Carrier
dark fiber connectivity in 9 US & UK/EU metro markets leverages international tier 1 metro footprint
$59k MRR, <12 month
payback
Note: Maps are shown for illustrative purposesKen desGarennes Chief Financial Officer
15
Q2 Financial Results
16
1 Pro-forma annualized growth for revenue and Adjusted EBITDA are calculated as if the acquisitions occurred on the first day of the quarter preceding the respective quarter in which the acquisitions closed 2 Dec-15 EPS is based on 244.8 million weighted average shares outstanding for the quarter; 244.7 million shares were outstanding on 12/31/15($ in millions) December 31, March 31, June 30, September 30, December 31, 2014 2015 2015 2015 2015
Revenue Zayo Dark Fiber Solutions 129.7 133.5 135.3 135.0 137.7 Zayo Network Connectivity 161.7 163.0 163.0 167.0 168.7 Zayo Colocation & Cloud Infrastructure 27.0 38.5 57.6 58.3 58.5 Other 5.5 5.7 6.0 6.5 4.7 Corporate/Intercompany Elimination 0.0 0.0 0.0 0.0 0.0 Zayo Group Holdings Revenue $323.9 $340.7 $361.9 $366.8 $369.6
Annualized revenue growth 4% 21% 25% 5% 3% Pro-forma annualized revenue growth 1 4% 6% 5% 5% 3%
Operating income/(loss) 97.1 56.7 54.7 52.1 58.7 Net Earnings/(loss) 3.8 (53.7) 5.1 (15.2) (10.8) EPS (basic and diluted) 0.02 (0.22) 0.02 (0.06) (0.04) EBITDA Zayo Dark Fiber Solutions 89.6 92.6 96.8 96.6 99.1 Zayo Network Connectivity 85.6 85.7 85.0 88.7 89.9 Zayo Colocation & Cloud Infrastructure 13.4 19.5 27.8 28.4 29.0 Other 1.1 1.2 1.3 1.7 0.9 Corporate/Intercompany Elimination 0.0 0.0 0.0 0.0 0.0 Zayo Group Holdings Adjusted EBITDA $189.7 $199.0 $210.9 $215.4 $218.9
Annualized Adjusted EBITDA growth 15% 20% 24% 9% 7% Pro-forma annualized Adjusted EBITDA growth 1 15% 10% 7% 9% 7% Adjusted EBITDA margin 59% 58% 58% 59% 59% Three Months Ended
217
Recent Acquisitions
Transform Zayo into pan-North America and European infrastructure provider
closed December 31, 2015 for $17M Dallas datacenter adds 36k billable square feet closed December 31, 2015 for $101M
24.2x pre-synergy LQA multiple 9.0x post-synergy
expect synergies to be substantially realized within CY16 adds 4.7k intercity and 560 metro miles of fiber
Viatel Allstream
closed January 15, 2016 for $298M
3.7x pre-synergy LQA multiple
adds 12.5k of intercity and 5.5k metro miles of fiber
Stream Dallas Colo Facility
Equity
18
size authorized
$500M
term
6 months
(expires May 9, 2016)
shares repurchased in Q2
356k
associated capital used
$8.4M
public float PE & Management post-2009 investors & management pre-2009 investors Estimated Shareholder Base Share Repurchase Program
Since November 16, 1015 waiver, estimate ~30M shares have transferred from private equity ownership
243.9M shares outstanding1
1 Shares outstanding as of 2/12/2016$326 $1,639 $1,430 $350
$0 $1,000 $2,000 $3,000 $4,000
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025Balance Sheet
6.375% 6.000% 10.125% L+275
ample liquidity including $441M of revolver capacity
$1.1B of net operating loss carry
forwards
19 ($M) Interest Rate
Debt Schedule1
4.3x gross leverage >75% fixed rate incl. rate swap >50% is unsecured
leverage neutral $400M incremental term loan (L+350 bps / 1% floor) closed in January to fund Allstream
1 Principal value; excludes capital lease obligations; as of 12/31/2015($ in millions) December 31, December 31, 2014 2015
Consolidated Balance Sheet Data Cash and cash equivalents 164 176 Property and equipment, net 2,931 3,626 Total assets 4,989 6,274 Long-term debt and capital lease
including current portion 2,937 3,702 Total Stockholders' equity 1,075 1,248
$46.1 $42.9
($50) ($25) $0 $25 $50 $75 $100 $125 $150 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Pre-IPO Plan Post-IPO RSU Actual Dilution1Stock-Based Comp
20
Performance oriented stock-based compensation
post-IPO RSU plans based primarily
price performance pre-IPO plan non-dilutive to current shares outstanding
($M)Stock Based Compensation
2,228 157 N/A N/A N/A N/A N/A N/A 1 Dilution represents the actual dilution for shares vested and delivered during the quarter Share Dilution (000s) 0.9% 0.1% N/A N/A N/A N/A N/A N/A Dilution %Consolidation
21
Note: Acquisitions shown on the Calendar Year in which the transactions were closedremain active & opportunistic CY15 was consistent with historical pace of acquisitions focused on fiber and datacenter targets targeting both North America & Europe ample debt capacity for additional deals
37 closed acquisitions totaling >$5 billion
For detailed Supplemental Earnings Information presentation, please visit:
investors.zayo.com
Revenue Stratification
$35 $36 $134 $9 $157 $141 $10 $181 $0 $25 $50 $75 $100 $125 $150 $175 $200 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15Estimated Capital and Upfront Expenditures associated with Net New Sales (Bookings) less Upfront Charges
millionsZayo Dark Fiber Solutions revenue stratification & operational data
thousands ($597) ($725) ($945) ($818) ($993) ($836) ($761) ($1,017)Churn Processed Gross Installations
MRR and MAR MRR and MAR thousands $1,021 $1,189 $962 $1,141 $824 $837 $1,153 $1,305 12% 14% 10% 11% 8% 8% 11% 12% $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Implied Recurring Revenue Growth1=Net Installations
thousands MRR and MAR Churn % = $1,592 $2,115 $1,956 $1,239 $2,272 $2,136 $1,668 $2,165 $325 $327 $531 $212 $546 $484 $330 $373 $1,917 $2,442 $2,488 $1,450 $2,818 $2,619 $1,998 $2,538 $240M $326M $439M $101M $429M $392M $256M $357M $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Net Sales - MRR Net Sales - MAR Contract Value =Net New Sales (Bookings)
thousands MRR and MAR24
Segment Information
1 Calculated as Net Installs annualized, divided by beginning quarter MRR+MAR run-ratePurchases of Property and Equipment
$73 $77 $85 $90 $93 $97 $97 $99 69% 68% 67% 69% 69% 72% 72% 72% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdjusted EBITDA
($14) $4 $20 $35 $32 $56 $54 $76Net Capital1
$76 $61 $52 $41 $46 $26 $26 $7 72% 54% 40% 31% 35% 19% 20% 5% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdj Unlevered FCF3
$25 $27 $27 $20 $20 $18 $3 ($10) 24% 24% 21% 15% 15% 13% 2%Unlevered Free Cash Flow (FCF)2
1 Net Capital is equal to “Cash Outflows for Purchases of Property and Equipment” less “Additions to Deferred Revenue” 2 Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Cash Outflows for Purchases of Property and Equipment” 3 Adjusted Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Net Capital” less “Monthly Amortized Revenue”25
Segment Information
Zayo Dark Fiber Solutions cash flow stratification
Revenue Stratification
$2,705 $2,968 $2,735 $3,017 $3,125 $3,148 $3,259 $2,800 $94 $162 $57 $177 $95 $107 $164 $147 $2,799 $3,130 $2,792 $3,194 $3,220 $3,255 $3,423 $2,947 $100M $150M $90M $106M $103M $100M $119M $86M $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Net Sales - MRR Net Sales - MAR Contract Value =Net New Sales (Bookings)
thousands MRR and MAR thousands ($2,669)($2,452) ($2,458)($2,587)($2,595) ($2,263) ($2,308) ($2,435)Churn Processed Gross Installations
MRR and MAR MRR and MAR thousands $292 $447 $484 $430 $393 $1,044 $1,073 $795 2% 4% 4% 3% 3% 8% 8% 6% $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15Net Installations
thousands MRR and MAR Churn % = $36 $41 $32 $41 $35 $35 $40 $39 $0 $25 $50 $75 $100 $125 $150 $175 $200 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15Estimated Capital and Upfront Expenditures associated with Net New Sales (Bookings) less Upfront Charges
millions26
Segment Information
Zayo Network Connectivity revenue stratification & operational data
1 Calculated as Net Installs annualized, divided by beginning quarter MRR+MAR run-rate Implied Recurring Revenue Growth1=Purchases of Property and Equipment
$82 $82 $83 $86 $86 $85 $89 $90 54% 53% 52% 53% 53% 52% 53% 53% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdjusted EBITDA
$31 $32 $40 $47 $47 $48 $38 $45 20% 21% 25% 29% 29% 29% 22% 27% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsNet Capital1
$49 $46 $40 $35 $35 $34 $47 $41 32% 30% 25% 22% 22% 21% 28% 24% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdj Unlevered FCF3
$49 $47 $37 $33 $39 $36 $42 $42 32% 30% 23% 20% 24% 22% 25% 25% $0 $25 $50 $75 $100 $125 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsUnlevered Free Cash Flow (FCF)2
1 Net Capital is equal to “Cash Outflows for Purchases of Property and Equipment” less “Additions to Deferred Revenue” 2 Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Cash Outflows for Purchases of Property and Equipment” 3 Adjusted Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Net Capital” less “Monthly Amortized Revenue”27
Segment Information
Zayo Network Connectivity cash flow stratification
Revenue Stratification
$5 $7 $2 $18 $31 $13 $14 $23 $0 $20 $40 $60 $80 $100 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15Estimated Capital and Upfront Expenditures associated with Net New Sales (Bookings) less Upfront Charges
millions thousands ($216) ($237) ($301) ($262) ($475) ($700) ($613) ($629)Churn Processed Gross Installations
MRR and MAR MRR and MAR thousands $254 $205 $216 $227 $594 $489 $67 $154 17% 12% 10% 10% 27% 11% 1% 3% $0 $250 $500 $750 $1,000 $1,250 $1,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15Net Installations
thousands MRR and MAR Churn % = $397 $415 $452 $536 $852 $831 $847 $1,187 $22 $48 $37 $35 $80 $51 $72 $64 $420 $462 $489 $570 $932 $882 $918 $1,251 $13M $17M $15M $19M $31M $23M $30M $30M $0 $250 $500 $750 $1,000 $1,250 $1,500 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Net Sales - MRR Net Sales - MAR Contract Value =Net New Sales (Bookings)
thousands MRR and MAR28
Segment Information
Zayo Colo and Cloud Infrastructure revenue stratification & operational data
Implied Recurring Revenue Growth1= 1 Calculated as Net Installs annualized, divided by beginning quarter MRR+MAR run-ratePurchases of Property and Equipment
$10 $11 $13 $13 $20 $28 $28 $29 49% 50% 50% 50% 51% 48% 49% 50% $0 $20 $40 $60 $80 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdjusted EBITDA
$9 $10 $12 $6 $12 $26 $18 $15 46% 44% 44% 24% 30% 46% 30% 25% $0 $20 $40 $60 $80 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsNet Capital1
$0 $1 $1 $7 $7 $1 $10 $14 1% 4% 4% 24% 19% 1% 17% 23% $0 $20 $40 $60 $80 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsAdj Unlevered FCF3
$0 $1 $2 $6 $9 $1 $9 $14 1% 3% 9% 23% 24% 1% 16% 24% $0 $20 $40 $60 $80 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 % of Revenue millionsUnlevered Free Cash Flow (FCF)2
1 Net Capital is equal to “Cash Outflows for Purchases of Property and Equipment” less “Additions to Deferred Revenue” 2 Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Cash Outflows for Purchases of Property and Equipment” 3 Adjusted Unlevered Free Cash Flow is equal to Adjusted EBITDA less “Net Capital” less “Monthly Amortized Revenue”29
Segment Information
Zayo Colo and Cloud Infrastructure cash flow stratification
Non-GAAP Financial Measures
The Company provides financial measures that are not defined under generally accepted accounting principles in the United States, or GAAP, including Adjusted EBITDA, Adjusted EBITDA Margin, unlevered free cash flow, adjusted unlevered free cash flow, levered free cash flow, adjusted funds from operations, and net adjusted funds from operations. Adjusted EBITDA is defined as earnings/(loss) from continuing operations before interest, income taxes, depreciation, and amortization (“EBITDA”) adjusted to exclude acquisition or disposal-related transaction costs, losses on extinguishment of debt, stock-based compensation, unrealized foreign currency gains/ (losses) on intercompany loans, and non-cash income/(loss) on equity and cost method investments. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenue. Unlevered free cash flow is defined as Adjusted EBITDA minus purchases of property and equipment, net of stimulus grants. Adjusted unlevered free cash flow is defined as Adjusted EBITDA minus purchases of property and equipment, net of stimulus grants, plus additions to deferred revenue, less non-cash monthly amortized revenue. Levered free cash flow is defined as operating cash flow minus purchases of property and equipment, net of stimulus grants. Adjusted funds from operations (“AFFO”) is defined as earnings/(loss) from continuing operations before depreciation and amortization, unrealized foreign currency gains/(losses) on intercompany loans, stock-based compensation, acquisition or disposal-related transaction costs, losses on extinguishment of debt, non-cash income/(loss) on equity and cost investments, non-cash monthly amortized revenue, less cash payments related to maintenance capital expenditures. Net AFFO is defined as AFFO plus upfront customer payments from less than twelve month payback on net new sales less cash payments related to capital expenditures for (i) less than twelve month payback on net new sales and (ii) network capacity. These measures are not measurements of our financial performance under GAAP and should not be considered in isolation or as alternatives to net income, net cash flows provided by operating activities, total net cash flows or any other performance measures derived in accordance with GAAP or as alternatives to net cash flows from
We use Adjusted EBITDA to evaluate our operating performance and liquidity, and we use levered free cash flow as a measure to evaluate cash generated through normal operating activities. In addition to Adjusted EBITDA, management uses unlevered free cash flow, which measures the ability of Adjusted EBITDA to cover capital expenditures. Adjusted EBITDA is a performance rather than cash flow measure. Correlating our capital expenditures to our Adjusted EBITDA does not imply that we will be able to fund such capital expenditures solely with cash from operations. In addition to these measures, we use levered free cash flow as a measure to evaluate cash generated through normal operating activities. These metrics are among the primary measures used by management for planning and forecasting future periods. We believe the presentation of Adjusted EBITDA is relevant and useful for investors because it allows investors to view results in a manner similar to the method used by management and make it easier to compare our results with the results of other companies that have different financing and capital structures. We believe that the presentation of levered free cash flow is relevant and useful to investors because it provides a measure of cash available to pay the principal on our debt and pursue acquisitions of businesses or other strategic investments or uses of capital. We believe the presentation of AFFO and Net AFFO is useful to investors by providing measures presented by certain datacenter and cellular tower REITs (and some non-REITs) with which we are sometimes compared. 31
Non-GAAP Financial Measures
We also monitor Adjusted EBITDA because our subsidiaries have debt covenants that restrict their borrowing capacity that are based on a leverage ratio, which utilizes a modified EBITDA, as defined in our credit agreement and the indentures governing our notes. The modified EBITDA is consistent with our definition of Adjusted EBITDA; however, it includes the pro forma Adjusted EBITDA of and expected cost synergies from the companies acquired by us during the quarter for which the debt compliance certification is due. Adjusted EBITDA results, along with the quantitative and qualitative information, are also utilized by management and our Compensation Committee, as an input for determining incentive payments to employees. Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, analysis of our results of
commitments;
Unlevered free cash flow and adjusted unlevered free cash flow have limitations as analytical tools and should not be considered in isolation from,
Levered free cash flow, AFFO, and Net AFFO have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, analysis of our results as reported under GAAP. For example, levered free cash flow, AFFO, and Net AFFO:
32
Non-GAAP Financial Measures
Our computation of Adjusted EBITDA, unlevered free cash flow, adjusted unlevered free cash flow, levered free cash flow, AFFO, and Net AFFO may not be comparable to other similarly titled measures computed by other companies because all companies do not calculate these measures in the same fashion. Because we have acquired numerous entities since our inception and incurred transaction costs in connection with each acquisition, borrowed money in order to finance our operations and acquisitions, and used capital and intangible assets in our business, and because the payment of income taxes is necessary if we generate taxable income after the utilization of our net operating loss carryforwards, any measure that excludes these items has material limitations. As a result of these limitations, these measures should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure
and Net AFFO to net income/(loss) and for a quantitative reconciliation of unlevered free cash flow, adjusted unlevered free cash flow and levered free cash flow to net cash flows provided by operating activities. Annualized revenue and annualized Adjusted EBITDA are derived by multiplying the total revenue and Adjusted EBITDA, respectively, for the most recent quarterly period by four. Our computations of annualized revenue and annualized Adjusted EBITDA may not be representative of our actual annual results. Measures referred to as being calculated on a constant currency basis are intended to present the relevant information assuming a constant exchange rate between the two periods being compared. Such metrics are calculated by applying the currency exchange rates used in the preparation of the prior period financial results to the subsequent period results. Tables reconciling such non-GAAP measures are included in the Historical Financial Data & Reconciliations section of this
http://www.zayo.com/investors.
33
Reconciliation
Net (Loss)/Income to Adjusted EBITDA
34
($ in millions) September 30, December 31, March 31, June 30, September 30, December 31, March 31, June 30, September 30, December 31, 2013 2013 2014 2014 Total 2014 2014 2015 2015 Total 2015 2015 Net (loss)/income ($27.4) ($36.8) ($41.6) ($73.5) ($179.3) ($110.5) $3.8 ($53.7) $5.1 ($155.3) ($15.2) ($10.8) Earnings/(loss) from discontinued operations (1.7) (0.8) (1.1) 1.3 (2.3) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Interest expense 51.5 50.3 49.1 52.6 203.5 46.9 53.4 60.7 53.0 214.0 53.8 51.2 Provision/(benefit) for income taxes 9.3 8.4 9.5 10.1 37.3 9.4 (4.4) (18.4) 4.6 (8.8) 2.7 11.1 Depreciation and amortization 81.0 81.7 84.2 91.3 338.2 96.0 96.9 100.1 113.2 406.2 117.1 113.7 Transaction costs 0.6 0.2 0.0 4.5 5.3 3.4 1.3 1.5 0.0 6.2 0.0 3.3 Stock-based compensation 42.9 57.0 65.2 88.6 253.7 123.1 (6.0) 40.7 42.9 200.7 46.1 42.9 Loss on extinguishment of debt 0.0 0.0 0.0 0.0 1.9 0.0 30.9 54.9 8.5 94.3 0.0 0.0 Foreign currency loss/(gain) on intercompany loans (0.6) (0.2) (0.1) (3.8) (4.7) 14.7 13.3 13.2 (16.8) 24.4 10.7 7.1 Non-cash loss on investments 0.0 1.9 0.0 0.0 0.0 0.0 0.5 0.0 0.4 0.9 0.2 0.4 Adjusted EBITDA, from continuing operations $155.6 $161.7 $165.2 $171.1 $653.6 $183.0 $189.7 $199.0 $210.9 $782.6 $215.4 $218.9 Purchases of property and equipment 86.7 88.3 90.9 94.9 360.8 115.3 129.5 130.1 155.5 530.4 159.2 172.4 Unlevered Free Cash Flow $68.9 $73.4 $74.3 $76.2 $292.8 $67.7 $60.2 $68.9 $55.4 $252.2 $56.2 $46.5 Fiscal Year 2016 Fiscal Year 2014 Fiscal Year 2015Reconciliation
35
Segment Net (Loss)/Earnings to Adjusted EBITDA
($ in millions)
Zayo Dark Fiber Solutions Zayo Network Connectivity Zayo Colocation and Cloud Zayo Other Corporate / Intercompany Elimination Zayo Group Holdings Net earnings/(loss) ($1.6) $18.0 ($9.1) $0.3 ($18.4) ($10.8) Interest expense 24.6 17.3 9.2 0.0 0.1 51.2 Benefit for income taxes 0.0 0.0 0.0 0.0 11.1 11.1 Depreciation and amortization expense 57.3 33.6 22.3 0.5 0.0 113.7 Transaction costs 1.1 2.0 0.2 0.0 0.0 3.3 Stock-based compensation 17.5 19.1 6.2 0.1 0.0 42.9 Loss on extinguishment of debt 0.0 0.0 0.0 0.0 0.0 0.0 Foreign currency gain on intercompany loans 0.0 (0.1) 0.0 0.0 7.2 7.1 Non-cash loss on investments 0.2 0.0 0.2 0.0 0.0 0.4 Adjusted EBITDA $99.1 $89.9 $29.0 $0.9 $0.0 $218.9 Three Months Ended December 31, 2015Cash from Operating Activities to UFCF, Adjusted UFCF & LFCF
36
Reconciliation
($ in millions) September 30, December 31, March 31, June 30, September 30, December 31, March 31, June 30, September 30, December 31, 2013 2013 2014 2014 2014 2014 2015 2015 2015 2015 Net cash provided by continuing operating activities: $97.1 $142.3 $159.0 $168.1 $118.2 $123.7 $168.5 $195.0 $195.2 $146.2 Cash paid for income taxes 0.5 0.6 1.6 3.0 8.7 2.1 1.9 1.8 4.7 2.0 Cash paid for interest, net of capitalized interest 75.0 16.8 68.4 15.2 73.6 71.1 32.2 14.3 29.3 83.2 Non-liquidating distribution to common unit holders 0.0 10.0 3.0 9.1 0.0 0.0 0.0 0.0 0.0 0.0 Excess tax benefit from stock-based compensation 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 7.9 0.0 Transaction costs 0.6 0.2 0.0 4.5 3.5 1.3 1.5 0.0 0.0 3.3 Provision for bad debts (0.4) (0.4) (0.8) (0.3) (0.6) (0.3) (0.4) (0.6) (0.6) (1.9) Additions to deferred revenue (24.0) (23.4) (65.2) (51.2) (43.2) (40.9) (39.5) (25.5) (49.7) (36.9) Amortization of deferred revenue 12.6 13.6 14.2 15.2 17.3 17.3 18.3 19.2 20.4 21.5 Other changes in operating assets and liabilities (5.8) 2.0 (15.0) 7.5 5.5 15.4 16.5 6.7 8.2 1.5 Adjusted EBITDA 155.6 161.7 165.2 171.1 183.0 189.7 199.0 210.9 215.4 218.9 Purchases of property and equipment (86.7) (88.3) (90.9) (94.9) (115.3) (129.5) (130.1) (155.5) (159.2) (172.4) Unlevered Free Cash Flow 68.9 73.4 74.3 76.2 67.7 60.2 68.9 55.4 56.2 46.5 Additions to deferred revenue 24.0 23.4 65.7 51.2 43.2 40.9 39.5 25.5 49.7 36.9 Amortization of deferred revenue (12.6) (13.6) (14.2) (15.2) (17.3) (17.3) (18.3) (19.2) (20.4) (21.5) Adjusted Unlevered Free Cash Flow $80.3 $83.2 $125.8 $112.2 $93.7 $83.8 $90.1 $61.7 $85.5 $61.9 Reconciliation of levered free cash flow: Net cash provided by continuing operating activities: $97.1 $142.3 $159.0 $168.1 $118.2 $123.7 $168.5 $195.0 $195.2 $146.2 Purchases of property and equipment ($86.7) ($88.3) ($90.9) ($94.9) ($115.3) ($129.5) ($130.1) ($155.5) ($159.2) ($172.4) Levered free cash flow: $10.4 $54.0 $68.1 $73.2 $2.9 ($5.8) $38.4 $39.5 $36.0 ($26.2) Fiscal Year 2014 Fiscal Year 2015 Fiscal Year 2016AFFO & Net AFFO
37
Reconciliation
($ in millions) September 30, December 31, March 31, June 30, September 30, December 31, March 31, June 30, September 30, December 31, 2013 2013 2014 2014 Total 2014 2014 2015 2015 Total 2015 2015 Earnings/(loss) from continuing operations ($29.1) ($37.6) ($42.7) ($72.2) ($181.6) ($110.5) $3.8 ($53.7) $5.1 ($155.3) ($15.2) ($10.8) Depreciation and Amortization Expense $81.0 $81.7 $84.2 $91.3 $338.2 $96.0 $96.9 $100.1 $113.2 $406.2 $117.1 $113.7 Foreign currency loss/(gain) on intercompany loans (0.6) (0.2) (0.1) (3.8) (4.7) 14.6 13.4 13.2 (16.8) 24.4 10.7 7.1 Stock-based compensation 42.9 57.0 65.2 88.5 253.6 123.1 (6.0) 40.7 42.9 200.7 46.1 42.9 Transaction costs 0.6 0.2 0.0 4.5 5.3 3.5 1.2 1.5 0.0 6.2 0.0 3.3 Loss on extinguishment of debt 0.0 1.9 0.0 0.0 1.9 0.0 30.9 54.9 8.5 94.3 0.0 0.0 Non-cash loss on investments 0.0 0.0 0.0 0.0 0.0 0.0 0.5 0.0 0.4 0.9 0.2 0.4 Amortization of deferred revenue (12.6) (13.6) (14.2) (15.2) (55.6) (17.3) (17.3) (18.3) (19.2) (72.1) (20.4) (21.5) Maintenance capital expenditures (5.1) (4.9) (4.9) (5.2) (20.1) (5.7) (5.7) (5.8) (7.5) (24.7) (7.0) (6.5) AFFO 77.2 84.5 87.5 87.9 337.0 103.7 117.7 132.6 126.6 480.6 131.5 128.6 Upfront customer payments on <12 mo payback of new sales 32.7 48.2 32.7 45.1 158.7 25.3 18.8 68.2 37.0 149.3 55.1 41.1 Capital expenditures for <12 mo payback net new sales (24.4) (44.1) (14.5) (39.4) (122.7) (45.4) (17.8) (50.6) (25.9) (139.7) (36.8) (29.8) Capital expenditures for network capacity (15.7) (17.4) (20.0) (23.8) (76.9) (20.6) (33.7) (42.7) (21.5) (118.5) (22.8) (41.6) Net AFFO $69.9 $71.2 $85.7 $69.8 $296.2 $63.0 $85.0 $107.5 $116.2 $371.7 $127.0 $98.3 Fiscal Year 2016 Fiscal Year 2014 Fiscal Year 2015