To: kellygreen who wrote (9925 ) 2/16/2001 11:00:26 AM From: jopawa Respond to of 15615 First Union Securities Inc. 02/16/01 06:45 AM Global Crossing, Ltd. (GX-NYSE) Earnings Reported Reports Q4 2000 Results--Reiterates Outlook for 2001 Maintain Strong Buy Rating: 1 Price: $18.90 52-Wk. Rng.: $62-11 Shares Out.: (MM) 885.6 Market Cap.: (MM) 16,738.8 Key Points • Q4 2000 cash revenue increased to $1,540, ahead of our $1,515 million projection. • IRU sales accounted for higher percentage of Q4 cash revenue due to new portions of network entering service. • Wholesale carrier revenue increased relative to commercial sales as company shifts focus toward carrier and large enterprise customers. • Swift and CSC agreements expected to contribute to commercial business and leverage global network. • We are leaving our 2001 cash revenue estimate of $6.98 billion unchanged at this time. • Our 12 month price target of $46 is based on our DCF model using a 13.5% discount rate, 11x terminal multiple, and a 25% public market discount. Company Description Global Crossing is an international broadband carrier offering a variety of telecommunication services over its global fiber optic network. Discussion Q4 2000 cash revenue increased to $1,540 million from $1,078 million in Q4 1999. Global Crossing reported Q4 2000 revenue above our projections, with cash revenue of $1,540 million versus our $1,515 million projection, and GAAP revenue of $997 million was weaker than expected due to weakness in commercial service revenue. Adjusted EBITDA was $418 million versus our $386 million estimate, and GAAP EBITDA was ($148) million versus our ($133) million estimate. Reported EPS of ($0.70) was ahead of our ($0.83) estimate. Global Crossing remains well financed, ending the year with approximately $1.3 billion in available financing and approximately $1.5 billion in cash. Telecom capex in Q4 of $1.7 billion was well ahead of our $1.1 billion estimate. IRU sales accounted for a higher percentage of Q4 cash revenue due to new portions of network entering service. IRU sales accounted for 38% of cash revenue in Q4 2000, up from approximately 33% of cash revenue in previous quarters. Management indicated that sales on newly commissioned network routes in Latin America and Asia accounted for the higher percentage, and that IRUs as a percentage of cash revenue is expected to decline to approximately 20-25% of cash revenue in 2001. In addition, trans-Atlantic IRU sales are expected to decline from less than 5.5% of cash revenue to less than 2% in 2001. We would view a decline in the mix of IRU sales as positive because it would mean a higher percentage of service revenue, which is a more predictable revenue stream. Wholesale carrier revenue increased relative to commercial sales. Wholesale revenue increased as the company shifts its focus to carrier customers and large enterprise customers, and carrier service revenue was $372 million, up from $270 million in Q4 1999 on a proforma basis, a 38% increase. Commercial revenue increased to $395 million from $385 million in Q4 1999 on a proforma basis, only a 3% increase. However, we note some customers are likely waiting for the introduction of IPC™s (IPC was acquired by Global Crossing in Q2 2000) next generation IP turret, which we expect to be introduced in H1 2001. Swift and CSC agreements expected to contribute to commercial business. These relationships create an indirect sales channel for Global Crossing™s services, as the company continues to add network routes and expand its product offering. This eases our initial concern about a trend away from commercial services, as we believe a broad commercial customer base provides a more stable revenue source and better margins in the long term. Global Crossing expects its next generation VoIP and VPN products to provide incremental growth and improve margins, and the company continues to add capacity to both its long-haul and metro networks. We are encouraged by Global Crossing™s efforts to offer new products and believe its global network is attractive to a certain class of customer, making Global Crossing a competitor in virtually all bids for global network services contracts. We are leaving our 2001 estimates unchanged at this time. Our 2001 cash revenue estimate is $6.98 billion with a commercial, consumer, carrier revenue split of 30%, 2%, and 68%, respectively. This implies revenue growth rates of 34% for commercial, -17% for consumer, and 52% for carrier business on a proforma basis. We expect to refine our estimates pending the March 1 investor conference. Additional information available upon request.