Exhibit 99.1
LUMEN TECHNOLOGIES, INC.
UNAUDITED PRO FORMA
CONDENSED CONSOLIDATED FINANCIAL INFORMATION
Introduction
On May 21, 2025, Lumen
Technologies, Inc. (“Lumen” or “the Company”) and certain of Lumen’s indirect wholly owned subsidiaries (collectively, the “Sellers”), entered into a definitive Purchase Agreement (the “Purchase
Agreement”) with Forged Fiber 37, LLC (“Purchaser”), an indirect wholly owned subsidiary of AT&T Inc. (“AT&T”) and AT&T DW Holdings, Inc. (“Guarantor”), to sell Lumen’s Mass Markets fiber-to-the-home business in Arizona, Colorado, Florida, Idaho, Iowa, Minnesota, Nebraska, Nevada, Oregon, Utah and Washington (the
“Territory”). On February 2, 2026 (the “Closing Date”), pursuant to the Purchase Agreement as supplemented to date, Lumen completed the sale of its Mass Markets fiber-to-the-home business in the Territory (the “Divestiture”) to the Purchaser in exchange for $5.75 billion of cash consideration, which was reduced
by approximately $30 million in closing adjustments and transaction costs, resulting in pre-tax cash proceeds of approximately $5.72 billion. This consideration is further subject to certain
post-closing adjustments as set forth in the Purchase Agreement and as supplemented to date.
Since entering into the Purchase Agreement
on May 21, 2025, Lumen has classified the assets and liabilities of the Mass Markets fiber-to-the-home business in the
Territory (the “Disposal Group”) as held for sale, measured at the lower of (i) the carrying value when Lumen classified the Disposal Group as held for sale and (ii) the fair value of the Disposal Group, less costs to sell. The
combined results of operations of the Disposal Group are no longer included in Lumen’s consolidated results of operations beginning February 2, 2026.
The following unaudited pro forma condensed consolidated statement of operations of Lumen for the three months ended March 31, 2026 is
presented as if the Divestiture occurred as of January 1, 2025 and gives effect to the elimination of the historical financial results of the Disposal Group due to the Divestiture, as well as other pro forma adjustments. These adjustments also
reflect the impact of certain commercial agreements with AT&T and its affiliates entered into at the time of the Divestiture which will have a continuing impact on Lumen’s results, as described in the notes to the unaudited pro forma
condensed consolidated statement of operations. No unaudited pro forma condensed combined balance sheet is presented herein as the Divestiture is already reflected in the Company’s most recent consolidated balance sheet as of March 31,
2026 as filed with the U.S. Securities and Exchange Commission (the “SEC”). The unaudited pro forma condensed consolidated statement of operations of Lumen for the year ended December 31, 2025 is included in the Company’s
Current Report on Form 8-K filed with the SEC on April 16, 2026.
Lumen prepares its
financial statements in accordance with U.S. Generally Accepted Accounting Principles. The following unaudited pro forma statement of operations is based on information currently available including certain assumptions which are subject to change
and certain estimates which may not be realized. The pro forma statement of operations is for informational purposes only and is intended to represent what Lumen’s results of operations might have been had the Divestiture occurred on the dates
indicated, but not to project Lumen’s financial position or results of operations for any future date or period.
The information in
the “Lumen Historical” columns in the following unaudited pro forma statement of operations was derived from Lumen’s historical consolidated financial statements for the period presented and includes the impacts of the gain on
disposal of the Mass Markets fiber-to-the-home business in the Territory in the amount of $596 million. Additionally, for
the three months ended March 31, 2026, aggregate losses of $226 million resulting from early debt retirements are reflected in the “Lumen Historical” column.
The following unaudited pro forma condensed consolidated statement of operations and the accompanying notes should be read in conjunction with
the consolidated financial statements, their accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Lumen’s Quarterly Report on Form 10-Q for the three months ended March 31, 2026.
The information in the “Removal of FttH
Business” column in the following unaudited pro forma condensed consolidated statement of operations:
| |
|
|
reflects the elimination of the net assets and historical financial performance of the Mass Markets fiber-to-the-home business in the Territory in accordance with rules and regulations of the SEC, |
1