CHICAGO--(BUSINESS WIRE)--Fitch Ratings currently rates Windstream Services, LLC's term loans 'BB+/RR1'. Windstream is offering $450 million and $150 million in additional incremental senior secured term loans under its existing tranche B6 term loan. The incremental $150 million term loan is expected to be funded in December and proceeds will be used to repay outstanding revolver borrowings and fees and expenses related to the combination of its parent, Windstream Holdings, with EarthLink Holdings Corp. (EarthLink). The incremental $450 million term loan will be drawn at the close of the EarthLink transaction. If the transaction has not closed by March 15, 2017, the term loan will be funded and the proceeds placed in escrow pending the close of the transaction. Windstream's Issuer Default Rating (IDR) is 'BB-' and the Rating Outlook is Stable.
KEY RATING DRIVERS
Merger with EarthLink: Windstream has reached an agreement to merge with EarthLink in an all-stock transaction with a total value, including debt, of approximately $1.1 billion. Windstream anticipates refinancing EarthLink's approximately $436 million of outstanding debt. Fitch expects EarthLink to become a guarantor of Windstream's credit facilities and senior unsecured notes. The transaction is expected to close in the first half of 2017 (1H17), following customary shareholder and regulatory approvals.
Windstream anticipates realizing more than $125 million of annual run-rate synergies three years after the close of the merger: $110 million in operating cost savings and $15 million in capital spending savings. In each of the first two years following the merger, Windstream expects to realize $50 million in synergies, with the remaining $25 million to be realized by the end of year three. In its base case assumptions for Windstream, Fitch has assumed moderately lower cost savings in each of the three years following the merger. Windstream also expects to benefit from net operating loss carryforwards (NOLs) which are estimated to have a net present value of approximately $95 million at the close of the transaction.
Fitch believes there are strategic benefits to the transaction, with both companies focused on growing their enterprise services business. The combined network of the company will consist of approximately 145,000 route miles of fiber, positioning the company as one of the largest network providers in the U.S.
Fitch believes there are potential execution risks to achieving the operating cost and capital expenditure synergies following the close of the merger. Initial savings are expected to be realized from reduced selling, general and administrative savings as corporate overheads and other public company cost savings arise. Over time, the company is expected to realize the benefits of lower network access costs as on-network opportunities lower third-party network access costs. Finally, over time, cost savings are expected to be realized by IT and billing system cost savings.
In Fitch's view, the transaction is beneficial to Windstream's credit profile, as the transaction will reduce the company's leverage modestly following the close of the transaction, with further potential improvements arising as synergies are realized. Synergies are also expected to contribute to an improving FCF profile in 2017 and beyond.
Near-Term Pressures: In the first nine months of 2016, Windstream experienced a decline of less than 3% in adjusted service revenue (adjusted for disposed businesses). Since the beginning of the year, sequential revenues have been relatively stable in the consumer and small/medium business segment, and the enterprise segment. The company has experienced some pressure in the wholesale segment, as well as the small/medium business competitive local exchange carrier segment. Fitch's base case (excluding the EarthLink acquisition) assumes EBITDAR returns to growth in 2018 and revenue growth turns positive in 2019.
Revenue Mix Changes: Windstream derives approximately two-thirds of its revenues from enterprise services, consumer high-speed internet services and its carrier customers (core and wholesale), which all have growing or stable prospects in the long term. Certain legacy revenues remain pressured, but Windstream's revenues should stabilize gradually as legacy revenues dwindle in the mix.
Leverage Metrics: Fitch expects total adjusted debt/EBITDAR to be approximately 5.4x in 2016 and 5.1x in 2017. Fitch's estimates include the debt reduction associated with the June 2016 monetization of Windstream's remaining 19.6% stake in Communications Sales & Leasing (CSAL) via two debt-for-equity exchanges. The disposition of shares retired approximately $672 million in debt. In calculating total adjusted debt, Fitch applies an 8x multiple to the sum of the annual rental payment to CSAL plus other rental expenses.
Fitch's key assumptions within the rating case for the issuer include:
--In 2016, service revenues will approximate the mid-point of Windstream's guidance of $5.275 billion to $5.425 billion. In 2017, Fitch has assumed revenues decline in the 1%-2% range, with revenues flat in 2018.
--2016 and 2017 EBITDA margins, including the annual rental payment as an operating expense, are in the range of 23%-24% .
--In 2016, capital spending per company guidance and including $200 million for Project Excel ranges from $1 billion to $1.05 billion. Cash taxes are not expected to be material. Capital intensity in 2017 is expected to range from 15%-16%, and includes Connect America Fund II spending, for Windstream on a stand-alone basis, and a partial-year amount for EarthLink at the low end of its 2016 capital expenditure guidance (no guidance has been provided for 2017).
--The EarthLink acquisition closes July 1, 2017, and that EarthLink's revenues and EBITDA continued to be pressured in 2017, then return to stability in 2018. Fitch assumes Windstream will benefit from synergies post-acquisition, and has moderately reduced the amount of operating cost synergies from the $110 million anticipated by Windstream and that it will be achieved over a three-year period. The cost to achieve synergies is estimated by Windstream to total $125 million, and Fitch has assumed approximately $75 million in 2017 and $50 million in 2018.
Positive Trigger: A positive action could occur if total adjusted debt/EBITDAR, which will be used as the primary metric, is sustainable under 5.2x-5.3x. Additionally, revenues and EBITDA would need to stabilize or demonstrate a return to growth on a sustained basis. Fitch would also need to see progress on execution of the integration of the two companies prior to taking a positive rating action.
Negative Trigger: A negative rating action could occur if total adjusted debt/EBITDAR is 5.7x-5.8x or higher for a sustained period, or if competitive and business conditions were such that the company no longer makes progress toward revenue and EBITDA stability.
The rating is supported by the liquidity provided by Windstream's $1.25 billion revolving credit facility (RCF). At Sept. 30, 2016, approximately $601 million was available. The revolver availability was supplemented with $61 million in cash at the end of 3Q16.
The $1.25 billion senior secured RCF is in place until April 2020. Principal financial covenants in Windstream's secured credit facilities require a minimum interest coverage ratio of 2.75x and a maximum leverage ratio of 4.5x. The dividend is limited to the sum of excess FCF and net cash equity issuance proceeds subject to pro forma leverage of 4.5x or less.
In 2016, the company used proceeds from its senior secured facilities to repay its 2017 senior unsecured debt maturity, which totalled $904 million at year-end 2015. There are no major maturities in 2017 and 2018.
In 2016, Fitch expects post-dividend FCF to range from negative $200 million to negative $250 million, including expected spending of $200 million in 2016 on Windstream's Project Excel. In 2017, Fitch expects capital spending to return to normal levels on the completion of Project Excel, and for the company to return to positive FCF in 2017, including the effect of the merger with EarthLink.
Summary of Financial Statement Adjustments - Financial statement adjustments that depart materially from those contained in the published financial statements of the relevant rated entity or obligor are disclosed below:
--Fitch has adjusted the financial statements to treat the communications network lease as an operating lease. On the income statement, the network lease has been added as rent expense and the interest associated with the lease was removed from interest expense. On the cash flow statement, rent expense was moved to "Operating cash flows" from "Financing cash flows".
Additional information is available on www.fitchratings.com
Criteria for Rating Non-Financial Corporates (pub. 27 Sep 2016)
Recovery Ratings and Notching Criteria for Non-Financial Corporate Issuers (pub. 21 Nov 2016)
Copyright © 2016 by Fitch Ratings, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, NY, NY 10004. Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable verification of that information from independent sources, to the extent such sources are available for a given security or in a given jurisdiction. The manner of Fitch's factual investigation and the scope of the third-party verification it obtains will vary depending on the nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold and/or the issuer is located, the availability and nature of relevant public information, access to the management of the issuer and its advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent third- party verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors. Users of Fitch's ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ultimately, the issuer and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts. As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not anticipated at the time a rating or forecast was issued or affirmed.
The information in this report is provided "as is" without any representation or warranty of any kind, and Fitch does not represent or warrant that the report or any of its contents will meet any of the requirements of a recipient of the report. A Fitch rating is an opinion as to the creditworthiness of a security. This opinion and reports made by Fitch are based on established criteria and methodologies that Fitch is continuously evaluating and updating. Therefore, ratings and reports are the collective work product of Fitch and no individual, or group of individuals, is solely responsible for a rating or a report. The rating does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship. Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled, verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers, insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws, the Financial Services and Markets Act of 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier than to print subscribers.
For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001