alltel 4q05nongaaprecon

ALLTEL CORPORATIONRECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)for the twelve months ended December 31, 2005(In thousands, except per share amounts)

CorporateResults of Items Results of OperationsOperations Excluded from Operations Communications and

Under Current from Current Support IntercompanyGAAP Businesses Businesses Wireless Wireline Services Eliminations

Revenues and sales: Service revenues 8,380,501$ -$ 8,380,501$ 5,895,143$ 2,336,741$ 322,665$ (174,048)$ Product sales 1,106,458 - 1,106,458 380,714 42,395 702,917 (19,568) Total revenues and sales 9,486,959 - 9,486,959 6,275,857 2,379,136 1,025,582 (193,616) Costs and expenses: Cost of services 2,743,745 (37,557) (A)(D)(H) 2,706,188 1,917,754 705,506 236,160 (153,232) Cost of products sold 1,315,320 - 1,315,320 697,593 32,919 621,864 (37,056) Selling, general, administrative and other 1,795,516 (1,898) (A) 1,793,618 1,445,165 256,259 65,494 26,700 Depreciation and amortization 1,482,605 - 1,482,605 960,698 480,729 33,866 7,312 Restructuring and other charges 58,717 (58,717) (B)(C)(E) - - - - - Total costs and expenses 7,395,903 (98,172) 7,297,731 5,021,210 1,475,413 957,384 (156,276) Operating income 2,091,056 98,172 2,189,228 1,254,647$ 903,723$ 68,198$ (37,340)$ 0 Equity earnings in unconsolidated partnerships 43,383 - 43,383 Minority interest in consolidated partnerships (69,105) - (69,105) Other income, net 158,788 (116,036) (D)(I) 42,752 Interest expense (332,588) - (332,588) Gain (loss) on exchange or disposal of assets, write-down of investments and other 218,830 (218,830) (F)(G) - Income from continuing operations before income taxes 2,110,364 (236,694) 1,873,670 Income taxes 801,836 (99,269) (O) 702,567 Income from continuing operations 1,308,528 (137,425) 1,171,103 Discontinued operations: Income from discontinued operations (net of income taxes) 30,292 (30,292) (P) - Gain on sale of discontinued operations (net of income taxes) - - - 0Income before cumulative effect of accounting change 1,338,820 (167,717) 1,171,103 Cumulative effect of accounting change (net of income taxes) (7,441) 7,441 (T) -

Net income 1,331,379 (160,276) 1,171,103 Preferred dividends 93 - 93 Net income applicable to common shares 1,331,286$ (160,276)$ 1,171,010$

Basic earnings per share: Income from continuing operations $3.84 $(.40) $3.44 Income from discontinued operations .09 (.09) - Cumulative effect of accounting change (.02) .02 - Net income $3.91 $(.47) $3.44

Diluted earnings per share: Income from continuing operations $3.80 $(.39) $3.41 Income from discontinued operations .09 (.09) - Cumulative effect of accounting change (.02) .02 - Net income $3.87 $(.46) $3.41

See Notes to Reconcilations for a description of the items marked (A)-(T).

Segment Information from Current Businesses

ALLTEL CORPORATIONRECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)for the three months ended September 30, 2005(In thousands, except per share amounts)



Revenues and sales: Service revenues 2,229,370$ -$ 2,229,370$ 1,606,482$ 580,561$ 84,728$ (42,401)$ Product sales 289,749 - 289,749 101,876 11,722 178,481 (2,330) Total revenues and sales 2,519,119 - 2,519,119 1,708,358 592,283 263,209 (44,731) Costs and expenses: Cost of services 719,683 (8,260) (D) 711,423 514,923 176,699 58,964 (39,163) Cost of products sold 343,718 - 343,718 179,831 10,021 158,860 (4,994) Selling, general, administrative and other 470,966 (1,898) (D) 469,068 379,806 66,154 16,710 6,398 Depreciation and amortization 388,989 - 388,989 257,853 121,026 8,340 1,770 Restructuring and other charges 18,873 (18,873) (E) - - - - - Total costs and expenses 1,942,229 (29,031) 1,913,198 1,332,413 373,900 242,874 (35,989) Operating income 576,890 29,031 605,921 375,945$ 218,383$ 20,335$ (8,742)$ 0 Equity earnings in unconsolidated partnerships 10,434 - 10,434 Minority interest in consolidated partnerships (20,573) - (20,573) Other income, net 27,325 (5,000) (D) 22,325 Interest expense (83,422) - (83,422) Gain (loss) on exchange or disposal of assets, write-down of investments and other 30,557 (30,557) (F) - Income from continuing operations before income taxes 541,211 (6,526) 534,685 Income taxes 206,068 (2,567) (O) 203,501 Income from continuing operations 335,143 (3,959) 331,184 Discontinued operations: Income from discontinued operations (net of income taxes) 26,022 (26,022) (P) - Gain on sale of discontinued operations (net of income taxes) - - - 0Income before cumulative effect of accounting change 361,165 (29,981) 331,184 Cumulative effect of accounting change (net of income taxes) - - -

Net income 361,165 (29,981) 331,184 Preferred dividends 24 - 24 Net income applicable to common shares 361,141$ (29,981)$ 331,160$

Basic earnings per share: Income from continuing operations $ .92 $(.01) $.91 Income from discontinued operations .07 (.07) - Cumulative effect of accounting change - - - Net income $.99 $(.08) $.91

Diluted earnings per share: Income from continuing operations $ .91 $(.01) $.90 Income from discontinued operations .07 (.07) - Cumulative effect of accounting change - - - Net income $.98 $(.08) $.90



ALLTEL CORPORATIONRECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)for the three months ended December 31, 2005(In thousands, except per share amounts)



Revenues and sales: Service revenues 2,263,605$ -$ 2,263,605$ 1,643,195$ 588,349$ 82,323$ (50,262)$ Product sales 318,146 - 318,146 116,983 9,801 194,115 (2,753) Total revenues and sales 2,581,751 - 2,581,751 1,760,178 598,150 276,438 (53,015) Costs and expenses: Cost of services 736,857 (9,506) (A) 727,351 543,352 165,116 58,077 (39,194) Cost of products sold 381,764 - 381,764 218,678 6,899 168,545 (12,358) Selling, general, administrative and other 496,549 - 496,549 411,139 63,637 16,874 4,899 Depreciation and amortization 404,079 - 404,079 286,787 106,955 8,553 1,784 Restructuring and other charges 39,844 (39,844) (B)(C) - - - - - Total costs and expenses 2,059,093 (49,350) 2,009,743 1,459,956 342,607 252,049 (44,869) Operating income 522,658 49,350 572,008 300,222$ 255,543$ 24,389$ (8,146)$ 0 Equity earnings in unconsolidated partnerships 6,992 - 6,992 Minority interest in consolidated partnerships (11,267) - (11,267) Other income, net 2,752 - 2,752 Interest expense (86,134) - (86,134) Gain (loss) on exchange or disposal of assets, write-down of investments and other - - - Income from continuing operations before income taxes 435,001 49,350 484,351 Income taxes 176,681 7,057 (O) 183,738 Income from continuing operations 258,320 42,293 300,613 Discontinued operations: Income from discontinued operations (net of income taxes) 4,270 (4,270) (P) - Gain on sale of discontinued operations (net of income taxes) - - - 0Income before cumulative effect of accounting change 262,590 38,023 300,613 Cumulative effect of accounting change (net of income taxes) (7,441) 7,441 (T) -

Net income 255,149 45,464 300,613 Preferred dividends 21 - 21 Net income applicable to common shares 255,128$ 45,464$ 300,592$

Basic earnings per share: Income from continuing operations $ .67 $.11 $.78 Income from discontinued operations .01 (.01) - Cumulative effect of accounting change (.02) .02 - Net income $.66 $.12 $.78

Diluted earnings per share: Income from continuing operations $ .67 $.10 $.77 Income from discontinued operations .01 (.01) - Cumulative effect of accounting change (.02) .02 - Net income $.66 $.11 $.77



ALLTEL CORPORATIONRECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)for the three months ended June 30, 2005(In thousands, except per share amounts)



Revenues and sales: Service revenues 1,989,264$ -$ 1,989,264$ 1,371,089$ 584,016$ 77,772$ (43,613)$ Product sales 270,842 - 270,842 84,223 11,055 183,458 (7,894) Total revenues and sales 2,260,106 - 2,260,106 1,455,312 595,071 261,230 (51,507) Costs and expenses: Cost of services 660,945 - 660,945 453,806 182,667 62,776 (38,304) Cost of products sold 308,065 - 308,065 150,278 9,001 161,399 (12,613) Selling, general, administrative and other 420,536 - 420,536 331,743 62,662 16,982 9,149 Depreciation and amortization 348,320 - 348,320 212,560 125,445 8,501 1,814 Restructuring and other charges - - - - - - - Total costs and expenses 1,737,866 - 1,737,866 1,148,387 379,775 249,658 (39,954) Operating income 522,240 - 522,240 306,925$ 215,296$ 11,572$ (11,553)$ 0 Equity earnings in unconsolidated partnerships 15,214 - 15,214 Minority interest in consolidated partnerships (18,918) - (18,918) Other income, net 7,976 - 7,976 Interest expense (76,343) - (76,343) Gain (loss) on exchange or disposal of assets, write-down of investments and other 188,273 (188,273) (G) - Income from continuing operations before income taxes 638,442 (188,273) 450,169 Income taxes 236,381 (70,234) (O) 166,147 Income from continuing operations 402,061 (118,039) 284,022 Discontinued operations: Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) - - - 0Income before cumulative effect of accounting change 402,061 (118,039) 284,022 Cumulative effect of accounting change (net of income taxes) - - -


Basic earnings per share: Income from continuing operations $1.28 $(.38) $.90 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $1.28 $(.38) $.90

Diluted earnings per share: Income from continuing operations $1.27 $(.37) $.90 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $1.27 $(.37) $.90



ALLTEL CORPORATIONRECONCILIATION OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)for the three months ended March 31, 2005(In thousands, except per share amounts)



Revenues and sales: Service revenues 1,898,262$ -$ 1,898,262$ 1,274,377$ 583,815$ 77,842$ (37,772)$ Product sales 227,721 - 227,721 77,632 9,817 146,863 (6,591) Total revenues and sales 2,125,983 - 2,125,983 1,352,009 593,632 224,705 (44,363) Costs and expenses: Cost of services 626,260 (19,791) (H) 606,469 405,673 181,024 56,343 (36,571) Cost of products sold 281,773 - 281,773 148,806 6,998 133,060 (7,091) Selling, general, administrative and other 407,465 - 407,465 322,477 63,806 14,928 6,254 Depreciation and amortization 341,217 - 341,217 203,498 127,303 8,472 1,944 Restructuring and other charges - - - - - - - Total costs and expenses 1,656,715 (19,791) 1,636,924 1,080,454 379,131 212,803 (35,464) Operating income 469,268 19,791 489,059 271,555$ 214,501$ 11,902$ (8,899)$ 0 Equity earnings in unconsolidated partnerships 10,743 - 10,743 Minority interest in consolidated partnerships (18,347) - (18,347) Other income, net 120,735 (111,036) (I) 9,699 Interest expense (86,689) - (86,689) Gain (loss) on exchange or disposal of assets, write-down of investments and other - - - Income from continuing operations before income taxes 495,710 (91,245) 404,465 Income taxes 182,706 (33,525) (O) 149,181 Income from continuing operations 313,004 (57,720) 255,284 Discontinued operations: Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) - - - 0Income before cumulative effect of accounting change 313,004 (57,720) 255,284 Cumulative effect of accounting change (net of income taxes) - - -


Basic earnings per share: Income from continuing operations $1.04 $(.20) $.84 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $1.04 $(.20) $.84

Diluted earnings per share: Income from continuing operations $1.03 $(.19) $.84 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $1.03 $(.19) $.84






Revenues and sales: Service revenues 7,374,279$ -$ 7,374,279$ 4,791,235$ 2,380,788$ 346,662$ (144,406)$ Product sales 871,862 - 871,862 286,852 39,021 577,193 (31,204) Total revenues and sales 8,246,141 - 8,246,141 5,078,087 2,419,809 923,855 (175,610) Costs and expenses: Cost of services 2,374,220 - 2,374,220 1,543,576 704,335 257,845 (131,536) Cost of products sold 1,075,545 - 1,075,545 573,646 28,711 514,239 (41,051) Selling, general, administrative and other 1,524,165 - 1,524,165 1,201,789 244,327 54,729 23,320 Depreciation and amortization 1,299,691 - 1,299,691 738,837 516,445 34,325 10,084 Restructuring and other charges 50,892 (50,892) (J)(K) - - - - - Total costs and expenses 6,324,513 (50,892) 6,273,621 4,057,848 1,493,818 861,138 (139,183)

Operating income 1,921,628 50,892 1,972,520 1,020,239$ 925,991$ 62,717$ (36,427)$ Equity earnings in unconsolidated partnerships 68,486 - 68,486

Minority interest in consolidated partnerships (80,096) - (80,096)

Other income, net 34,500 - 34,500 Interest expense (352,490) - (352,490) Gain (loss) on exchange or disposal of assets,

write-down of investments and other - - - Income from continuing operations before income taxes 1,592,028 50,892 1,642,920 Income taxes 565,331 39,479 (O)(Q) 604,810 Income from continuing operations 1,026,697 11,413 1,038,110 Discontinued operations:

Income from discontinued operations (net of income taxes) 19,538 (19,538) (Q) - Gain on sale of discontinued operations (net of income taxes) - - -

Income before cumulative effect of accounting change 1,046,235 (8,125) 1,038,110 Cumulative effect of accounting change (net of income taxes) - - -

Net income 1,046,235 (8,125) 1,038,110 Preferred dividends 103 - 103 Net income applicable to common shares 1,046,132$ (8,125)$ 1,038,007$

Basic earnings per share:

Income from continuing operations $3.34 $ .04 $3.38 Income from discontinued operations .06 (.06) - Cumulative effect of accounting change - - - Net income $3.40 $(.02) $3.38

Diluted earnings per share: Income from continuing operations $3.33 $ .04 $3.37 Income from discontinued operations .06 (.06) - Cumulative effect of accounting change - - - Net income $3.39 $(.02) $3.37






Revenues and sales: Service revenues 1,897,402$ -$ 1,897,402$ 1,252,773$ 597,315$ 81,462$ (34,148)$ Product sales 242,391 - 242,391 73,999 10,460 167,027 (9,095) Total revenues and sales 2,139,793 - 2,139,793 1,326,772 607,775 248,489 (43,243) Costs and expenses: Cost of services 604,818 - 604,818 399,114 173,146 64,297 (31,739) Cost of products sold 299,603 - 299,603 154,747 8,576 146,997 (10,717) Selling, general, administrative and other 402,489 - 402,489 318,968 62,466 14,856 6,199 Depreciation and amortization 332,520 - 332,520 193,789 127,921 8,454 2,356 Restructuring and other charges (873) 873 (J) - - - - - Total costs and expenses 1,638,557 873 1,639,430 1,066,618 372,109 234,604 (33,901)

Operating income 501,236 (873) 500,363 260,154$ 235,666$ 13,885$ (9,342)$ Equity earnings in unconsolidated partnerships 14,970 - 14,970



write-down of investments and other - - - Income from continuing operations before income taxes 420,827 (873) 419,954 Income taxes 150,182 (286) (O) 149,896 Income from continuing operations 270,645 (587) 270,058 Discontinued operations:

Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) - - -

Income before cumulative effect of accounting change 270,645 (587) 270,058 Cumulative effect of accounting change (net of income taxes) - - -

Net income 270,645 (587) 270,058 Preferred dividends 25 - 25 Net income applicable to common shares 270,620$ (587)$ 270,033$


Income from continuing operations $.89 $- $.89 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.89 $- $.89

Diluted earnings per share: Income from continuing operations $.89 $- $.89 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.89 $- $.89






Revenues and sales: Service revenues 1,885,405$ -$ 1,885,405$ 1,239,409$ 592,373$ 86,862$ (33,239)$ Product sales 217,707 - 217,707 74,338 10,563 140,275 (7,469) Total revenues and sales 2,103,112 - 2,103,112 1,313,747 602,936 227,137 (40,708) Costs and expenses: Cost of services 624,442 - 624,442 406,660 179,719 68,910 (30,847) Cost of products sold 262,604 - 262,604 139,301 7,822 124,575 (9,094) Selling, general, administrative and other 373,624 - 373,624 294,070 60,033 13,593 5,928 Depreciation and amortization 324,678 - 324,678 186,169 127,580 8,570 2,359 Restructuring and other charges - - - - - - - Total costs and expenses 1,585,348 - 1,585,348 1,026,200 375,154 215,648 (31,654)

Operating income 517,764 - 517,764 287,547$ 227,782$ 11,489$ (9,054)$ Equity earnings in unconsolidated partnerships 24,338 - 24,338



write-down of investments and other - - - Income from continuing operations before income taxes 447,408 - 447,408 Income taxes 143,727 19,656 (Q) 163,383 Income from continuing operations 303,681 (19,656) 284,025 Discontinued operations:

Income from discontinued operations (net of income taxes) 19,538 (19,538) (Q) - Gain on sale of discontinued operations (net of income taxes) - - -

Income before cumulative effect of accounting change 323,219 (39,194) 284,025 Cumulative effect of accounting change (net of income taxes) - - -



Income from continuing operations $ .99 $(.06) $.93 Income from discontinued operations .06 (.06) - Cumulative effect of accounting change - - - Net income $1.05 $(.12) $.93

Diluted earnings per share: Income from continuing operations $ .99 $(.07) $.92 Income from discontinued operations .06 (.06) - Cumulative effect of accounting change - - - Net income $1.05 $(.13) $.92






Revenues and sales: Service revenues 1,825,894$ -$ 1,825,894$ 1,183,549$ 599,567$ 84,583$ (41,805)$ Product sales 216,170 - 216,170 69,533 10,065 144,596 (8,024) Total revenues and sales 2,042,064 - 2,042,064 1,253,082 609,632 229,179 (49,829) Costs and expenses: Cost of services 584,189 - 584,189 382,060 178,599 58,679 (35,149) Cost of products sold 256,055 - 256,055 135,048 7,158 127,799 (13,950) Selling, general, administrative and other 372,859 - 372,859 293,009 60,908 13,050 5,892 Depreciation and amortization 321,151 - 321,151 181,350 128,610 8,755 2,436 Restructuring and other charges - - - - - - - Total costs and expenses 1,534,254 - 1,534,254 991,467 375,275 208,283 (40,771)




write-down of investments and other - - - Income from continuing operations before income taxes 418,417 - 418,417 Income taxes 155,889 - 155,889 Income from continuing operations 262,528 - 262,528 Discontinued operations:


Income before cumulative effect of accounting change 262,528 - 262,528 Cumulative effect of accounting change (net of income taxes) - - -

Net income 262,528 - 262,528 Preferred dividends 26 - 26 Net income applicable to common shares 262,502$ -$ 262,502$


Income from continuing operations $.85 $ - $.85 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.85 $ - $.85

Diluted earnings per share: Income from continuing operations $.85 $ - $.85 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.85 $ - $.85






Revenues and sales: Service revenues 1,765,578$ -$ 1,765,578$ 1,115,504$ 591,533$ 93,755$ (35,214)$ Product sales 195,594 - 195,594 68,982 7,933 125,295 (6,616) Total revenues and sales 1,961,172 - 1,961,172 1,184,486 599,466 219,050 (41,830) Costs and expenses: Cost of services 560,771 - 560,771 355,742 172,871 65,959 (33,801) Cost of products sold 257,283 - 257,283 144,550 5,155 114,868 (7,290) Selling, general, administrative and other 375,193 - 375,193 295,742 60,920 13,230 5,301 Depreciation and amortization 321,342 - 321,342 177,529 132,334 8,546 2,933 Restructuring and other charges 51,765 (51,765) (K) - - - - - Total costs and expenses 1,566,354 (51,765) 1,514,589 973,563 371,280 202,603 (32,857)

Operating income 394,818 51,765 446,583 210,923$ 228,186$ 16,447$ (8,973)$ Equity earnings in unconsolidated partnerships 13,252 - 13,252



write-down of investments and other - - - Income from continuing operations before income taxes 305,376 51,765 357,141 Income taxes 115,533 20,109 (O) 135,642

Income from continuing operations 189,843 31,656 221,499

Discontinued operations:


Income before cumulative effect of accounting change 189,843 31,656 221,499 Cumulative effect of accounting change (net of income taxes) - - -

Net income 189,843 31,656 221,499 Preferred dividends 27 - 27 Net income applicable to common shares 189,816$ 31,656$ 221,472$


Income from continuing operations $.61 $.10 $.71 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.61 $.10 $.71

Diluted earnings per share: Income from continuing operations $.61 $.10 $.71 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.61 $.10 $.71






Revenues and sales: Service revenues 7,156,067$ -$ 7,156,067$ 4,466,462$ 2,395,625$ 428,983$ (135,003)$ Product sales 823,843 - 823,843 261,937 40,454 530,078 (8,626) Total revenues and sales 7,979,910 - 7,979,910 4,728,399 2,436,079 959,061 (143,629) Costs and expenses: Cost of services 2,273,598 - 2,273,598 1,367,812 737,161 299,006 (130,381) Cost of products sold 1,043,468 - 1,043,468 536,648 29,131 486,936 (9,247) Selling, general, administrative and other 1,498,122 - 1,498,122 1,154,961 259,406 60,511 23,244 Depreciation and amortization 1,247,748 - 1,247,748 670,978 526,508 36,191 14,071 Restructuring and other charges 18,979 (18,979) (M) - - - - - Total costs and expenses 6,081,915 (18,979) 6,062,936 3,730,399 1,552,206 882,644 (102,313)

Operating income 1,897,995 18,979 1,916,974 998,000$ 883,873$ 76,417$ (41,316)$ Equity earnings in unconsolidated partnerships 64,373 - 64,373



write-down of investments and other 17,933 (17,933) (L)(N) - Income from continuing operations before income taxes 1,534,138 1,046 1,535,184 Income taxes 580,609 180 (O) 580,789

Income from continuing operations 953,529 866 954,395


Income from discontinued operations (net of income taxes) 37,072 (37,072) (R) - Gain on sale of discontinued operations (net of income taxes) 323,927 (323,927) (R) -

Income before cumulative effect of accounting change 1,314,528 (360,133) 954,395 Cumulative effect of accounting change (net of income taxes) 15,591 (15,591) (S) -

Net income 1,330,119 (375,724) 954,395 Preferred dividends 111 - 111 Net income applicable to common shares 1,330,008$ (375,724)$ 954,284$


Income from continuing operations $3.06 $ - $3.06 Income from discontinued operations 1.16 (1.16) - Cumulative effect of accounting change .05 (.05) - Net income $4.27 $(1.21) $3.06

Diluted earnings per share: Income from continuing operations $3.05 $ - $3.05 Income from discontinued operations 1.15 (1.15) - Cumulative effect of accounting change .05 (.05) - Net income $4.25 $(1.20) $3.05






Revenues and sales: Service revenues 1,806,026$ -$ 1,806,026$ 1,128,024$ 605,665$ 105,910$ (33,573)$ Product sales 207,650 - 207,650 63,908 10,119 141,229 (7,606) Total revenues and sales 2,013,676 - 2,013,676 1,191,932 615,784 247,139 (41,179) Costs and expenses: Cost of services 567,946 - 567,946 350,603 173,751 74,876 (31,284) Cost of products sold 262,058 - 262,058 131,243 7,495 131,568 (8,248) Selling, general, administrative and other 388,290 - 388,290 303,033 65,644 13,896 5,717 Depreciation and amortization 321,330 - 321,330 175,446 132,064 9,176 4,644 Restructuring and other charges - - - - - - - Total costs and expenses 1,539,624 - 1,539,624 960,325 378,954 229,516 (29,171)

Operating income 474,052 - 474,052 231,607$ 236,830$ 17,623$ (12,008)$ Equity earnings in unconsolidated partnerships 16,401 - 16,401 Minority interest in consolidated partnerships (17,093) - (17,093) Other income, net 3,596 - 3,596 Interest expense (90,881) - (90,881) Gain (loss) on exchange or disposal of assets, write-down of investments and other 30,999 (30,999) (L) - Income from continuing operations before income taxes 417,074 (30,999) 386,075 Income taxes 158,139 (12,058) (O) 146,081 Income from continuing operations 258,935 (18,941) 239,994 Discontinued operations: Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) - - -



Basic earnings per share: Income from continuing operations $.83 $(.06) $.77 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.83 $(.06) $.77

Diluted earnings per share: Income from continuing operations $.83 $(.06) $.77 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.83 $(.06) $.77






Revenues and sales: Service revenues 1,836,059$ -$ 1,836,059$ 1,163,786$ 595,319$ 108,808$ (31,854)$ Product sales 214,125 - 214,125 69,446 9,876 135,155 (352) Total revenues and sales 2,050,184 - 2,050,184 1,233,232 605,195 243,963 (32,206) Costs and expenses: Cost of services 602,609 - 602,609 361,107 195,747 76,820 (31,065) Cost of products sold 272,344 - 272,344 141,712 7,375 123,596 (339) Selling, general, administrative and other 376,285 - 376,285 292,999 63,410 14,361 5,515 Depreciation and amortization 312,183 - 312,183 168,999 131,234 8,843 3,107 Restructuring and other charges - - - - - - - Total costs and expenses 1,563,421 - 1,563,421 964,817 397,766 223,620 (22,782)

Operating income 486,763 - 486,763 268,415$ 207,429$ 20,343$ (9,424)$ Equity earnings in unconsolidated partnerships 13,778 - 13,778 Minority interest in consolidated partnerships (22,287) - (22,287) Other income, net 3,391 - 3,391 Interest expense (91,164) - (91,164) Gain (loss) on exchange or disposal of assets, write-down of investments and other - - - Income from continuing operations before income taxes 390,481 - 390,481 Income taxes 147,718 - 147,718 Income from continuing operations 242,763 - 242,763 Discontinued operations: Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) - - -

Income before cumulative effect of accounting change 242,763 - 242,763 Cumulative effect of accounting change (net of income taxes) - - -

Net income 242,763 - 242,763 Preferred dividends 28 - 28 Net income applicable to common shares 242,735$ -$ 242,735$

Basic earnings per share: Income from continuing operations $.78 $ - $.78 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.78 $ - $.78

Diluted earnings per share: Income from continuing operations $.78 $ - $.78 Income from discontinued operations - - - Cumulative effect of accounting change - - - Net income $.78 $ - $.78






Revenues and sales: Service revenues 1,797,520$ -$ 1,797,520$ 1,127,642$ 597,109$ 106,708$ (33,939)$ Product sales 212,732 - 212,732 67,774 9,135 136,127 (304) Total revenues and sales 2,010,252 - 2,010,252 1,195,416 606,244 242,835 (34,243) Costs and expenses: Cost of services 565,612 - 565,612 339,730 185,580 73,458 (33,156) Cost of products sold 271,354 - 271,354 141,246 6,319 124,088 (299) Selling, general, administrative and other 372,458 - 372,458 287,085 64,143 15,682 5,548 Depreciation and amortization 310,712 - 310,712 165,364 133,376 8,806 3,166 Restructuring and other charges 18,979 (18,979) (M) - - - - - Total costs and expenses 1,539,115 (18,979) 1,520,136 933,425 389,418 222,034 (24,741)

Operating income 471,137 18,979 490,116 261,991$ 216,826$ 20,801$ (9,502)$

Equity earnings in unconsolidated partnerships 16,689 - 16,689

Minority interest in consolidated partnerships (21,390) - (21,390) Other income, net 3,634 - 3,634 Interest expense (93,210) - (93,210) Gain (loss) on exchange or disposal of assets,

write-down of investments and other (13,066) 13,066 (N) - Income from continuing operations before income taxes 363,794 32,045 395,839 Income taxes 139,585 12,238 (O) 151,823

Income from continuing operations 224,209 19,807 244,016


Income from discontinued operations (net of income taxes) - - - Gain on sale of discontinued operations (net of income taxes) 323,927 (323,927) (R) -




Income from continuing operations $ .72 $ .06 $.78 Income from discontinued operations 1.04 (1.04) - Cumulative effect of accounting change - - - Net income $1.76 $ (.98) $.78

Diluted earnings per share: Income from continuing operations $ .72 $ .06 $.78 Income from discontinued operations 1.03 (1.03) - Cumulative effect of accounting change - - - Net income $1.75 $ (.97) $.78






Revenues and sales: Service revenues 1,716,462$ -$ 1,716,462$ 1,047,010$ 597,532$ 107,557$ (35,637)$ Product sales 189,336 - 189,336 60,809 11,324 117,567 (364) Total revenues and sales 1,905,798 - 1,905,798 1,107,819 608,856 225,124 (36,001) Costs and expenses: Cost of services 537,431 - 537,431 316,372 182,083 73,852 (34,876) Cost of products sold 237,712 - 237,712 122,447 7,942 107,684 (361) Selling, general, administrative and other 361,089 - 361,089 271,844 66,209 16,572 6,464 Depreciation and amortization 303,523 - 303,523 161,169 129,834 9,366 3,154 Restructuring and other charges - - - - - - - Total costs and expenses 1,439,755 - 1,439,755 871,832 386,068 207,474 (25,619)


Minority interest in consolidated partnerships (17,834) - (17,834) Other income, net 447 - 447 Interest expense (103,372) - (103,372) Gain (loss) on exchange or disposal of assets,

write-down of investments and other - - - Income from continuing operations before income taxes 362,789 - 362,789 Income taxes 135,167 - 135,167 Income from continuing operations 227,622 - 227,622 Discontinued operations:

Income from discontinued operations (net of income taxes) 37,072 (37,072) (R) - Gain on sale of discontinued operations (net of income taxes) - - -

Income before cumulative effect of accounting change 264,694 (37,072) 227,622 Cumulative effect of accounting change (net of income taxes) 15,591 (15,591) (S) -



Income from continuing operations $.73 $ - $.73 Income from discontinued operations .12 (.12) - Cumulative effect of accounting change .05 (.05) - Net income $.90 $(.17) $.73

Diluted earnings per share: Income from continuing operations $.73 $ - $.73 Income from discontinued operations .12 (.12) - Cumulative effect of accounting change .05 (.05) - Net income $.90 $(.17) $.73



ALLTEL CORPORATIONNOTES TO RECONCILIATIONS OF RESULTS OF OPERATIONS UNDER GAAP TO RESULTS OF OPERATIONS FROM CURRENT BUSINESSES (NON-GAAP)

As the Company evaluates segment performance based on segment income, which is computed as revenues and sales less operating expenses, the special cash dividend, gain on the exchange or disposal of assets, debt prepayment costs, costs associated with Hurricane Katrina, the effects of the change in accounting for operating leases and conditional asset retirement obligations and restructuring and other charges have not been allocated to the business segments. In addition, none of the non-operating items such as equity earnings in unconsolidated partnerships, minority interest expense, other income, net, interest expense and income taxes have been allocated to the segments.

(A) Alltel incurred $9.5 million of incremental costs related to Hurricane Katrina consisting of increased system maintenance costs to restore network facilities and additional losses from bad debts. (See Note D).

(B) The Company incurred $2.1 million of integration expenses related to its acquisition completed on August 1, 2005 of Western Wireless Corporation (“Western Wireless”). These expenses primarily consisted of system conversion costs. In addition, Alltel incurred $5.0 million of integration expenses related to the exchange of certain wireless assets with Cingular Wireless LLC (“Cingular”) completed during the second and third quarters of 2005. The Company also incurred $1.6 million of integration expenses related to its acquisition of Public Service Cellular Inc. (“PS Cellular”) completed on February 28, 2005. The integration expenses related to the Cingular and PS Cellular acquisitions consisted of handset subsidies incurred to migrate the acquired customer base to CDMA handsets. The Company also recorded a $0.2 million reduction in the liabilities associated with the wireline restructuring activities initiated during the third quarter of 2005. (See Note E).

(C) On December 9, 2005, Alltel announced that it would spin off its wireline telecommunications business to its stockholders and merge it with Valor Communications Group, Inc. In connection with the spin-off and merger, Alltel incurred $31.3 million of incremental costs principally consisting of investment banker, audit and legal fees.

(D) Alltel incurred $10.2 million of incremental costs related to Hurricane Katrina consisting of increased long distance and roaming expenses due to providing these services to affected customers at no charge, system maintenance costs to restore network facilities and additional losses from bad debts. These incremental costs also included Company donations to support the hurricane relief efforts. These incremental expenses were partially offset by $5.0 million of insurance proceeds received to date by Alltel.

(E) The Company incurred $2.4 million of integration expenses related to its acquisition completed on August 1, 2005 of Western Wireless Corporation ("Western Wireless"). These expenses primarily consisted of system conversion and relocation costs. In addition, the Company incurred $11.9 million of integration expenses related to the exchange of certain wireless assets with Cingular Wireless LLC ("Cingular") completed during the second and third quarters of 2005. These expenses consisted of handset subsidies incurred to migrate the acquired customer base to CDMA handsets. The Company also incurred $4.6 million in restructuring charges associated with its wireline operations. These charges consisted of severance and employee benefit costs related to a planned workforce reduction.

(F) Primarily due to certain minority partners' right-of-first-refusal, three of the wireless partnership interests to be exchanged between Alltel and Cingular, as discussed in Note H below, were not completed until July 29, 2005. As a result of completing the exchange transaction, Alltel recorded an additional pretax gain of $30.5 million.

(G) On April 15, 2005, Alltel and Cingular Wireless LLC completed the exchange of certain wireless assets. In connection with this transaction, Alltel recorded a pretax gain of $127.5 million. On April 6, 2005, Alltel recorded a pretax gain of $75.8 million from the sale of all of its shares of Fidelity National common stock. In addition, on April 8, 2005, Alltel retired all of its issued and outstanding 7.50 percent senior notes due March 1, 2006, representing an aggregate principal amount of $450.0 million. Concurrent with the debt retirement, Alltel also terminated the related pay variable/receive fixed, interest rate swap agreement that had been designated as a fair value hedge against the $450.0 million senior notes. In connection with the early termination of the debt and interest rate swap agreement, Alltel incurred net pretax termination fees of approximately $15.0 million.

(H) Effective January 1, 2005, Alltel changed its accounting for operating leases with scheduled rent increases. Certain of the Company's operating lease agreements for cell sites and for office and retail locations include scheduled rent escalations during the initial lease term and/or during succeeding optional renewal periods. Previously, the Company had not recognized the scheduled increases in rent expense on a straight-line basis in accordance with the provisions of Statement of Financial Accounting Standards ("SFAS") No. 13, "Accounting for Leases" and Financial Accounting Standards Board ("FASB") Technical Bulletin No. 85-3, "Accounting for Operating Leases with Scheduled Rent Increases". The effects of this change, which are included in corporate expenses, were not material to the Company's previously reported consolidated results of operations, financial position or cash flows.

(I) On March 9, 2005, Fidelity National declared a special $10 per share cash dividend to Fidelity National stockholders. The special cash dividend was received by Alltel on March 28, 2005.

(J) The Company recorded a $0.9 million reduction in the liabilities associated with the restructuring efforts initiated in the first quarter of 2004 (see Note K), consisting of $0.7 million in employee relocation expenses and $0.2 million in severance and employee benefit costs.

(K) The Company announced its plans to reorganize its operating structure and exit its competitive local exchange carrier operations in the Jacksonville, Florida market. In connection with these activities, the Company recorded a restructuring charge of $29.3 million consisting of severance and employee benefit costs related to a planned workforce reduction, employee relocation costs, lease termination and other restructuring-related costs. The Company also recorded a $2.3 million reduction in the liabilities associated with various restructuring activities initiated prior to 2003. In addition, the Company recorded a write-down of $24.8 million in the carrying value of certain corporate and regional facilities to fair value in conjunction with the proposed leasing or sale of those facilities.

(L) The Company recorded a pretax gain of $31.0 million from the sale of certain assets and related liabilities, including selected customer contracts and capitalized software development costs, associated with the Company's telecommunications information services operations.

(M) These charges included severance and employee benefit costs of $8.5 million related to a planned workforce reduction, primarily resulting from the closing of certain call center locations. The Company also recorded a $2.7 million reduction in the liabilities associated with various restructuring activities initiated prior to 2003, primarily resulting from differences between estimated and actual severance costs paid in completing the previous planned workforce reductions. Alltel also wrote off $13.2 million of certain capitalized software development costs that had no alternative future use or functionality.

(N) Alltel recorded pretax write-downs totaling $6.0 million to reflect other-than-temporary declines in the fair value of certain investments in unconsolidated limited partnerships. In addition, the Company retired, prior to its stated maturity dates, $249.1 million of long-term debt, representing all of the long-term debt outstanding under the Rural Utilities Services, Rural Telephone Bank and Federal Financing Bank programs. In connection with the early retirement of the debt, the Company incurred pretax termination fees of $7.1 million.

(O) Tax-related effects of the items discussed in the Notes A - N above.

(P) Eliminates the effects of discontinued operations. On August 1, 2005, Alltel completed its acquisition of Western Wireless. As a condition of receiving approval for the acquisition from the Department of Justice and the Federal Communications Commission, Alltel agreed to divest certain wireless operations of Western Wireless in 16 markets in Arkansas, Kansas and Nebraska. In December 2005, Alltel completed an exchange of wireless properties with United States Cellular Corporation that included a substantial portion of the divestiture requirements related to the merger. During the third and fourth quarters of 2005, Alltel completed the sale of international operations in Georgia, Ghana and Ireland acquired from Western Wireless. Alltel also has pending definitive agreements to sell the international operations in Austria, Bolivia and Haiti and is actively pursuing the disposition of the remaining international operations acquired from Western Wireless. As a result, the acquired international operations and interests of Western Wireless and the 16 markets to be divested in Arkansas, Kansas and Nebraska have been classified as discontinued operations and assets held for sale in the accompanying consolidated financial statements.

(Q) During the third quarter of 2004, the Internal Revenue Service (“IRS”) completed its fieldwork related to the audits of the Company’s consolidated federal income tax returns for the fiscal years 1997 through 2001. As a result of the IRS completing this phase of their audits, Alltel reassessed its income tax contingency reserves related to the periods under examination. Based upon this reassessment, Alltel recorded a $129.3 million reduction in its income tax contingency reserves. The corresponding effects of the reversal of these tax contingencies resulted in a reduction in goodwill of $94.5 million and a reduction in income tax expense associated with continuing operations of $19.7 million. In addition, $15.1 million of the income tax contingency reserves reversed related to the financial services division that was sold to Fidelity National Financial Inc. (“Fidelity National”) on April 1, 2003. (See Note R.) Pursuant to the terms of the sale agreement, Alltel retained, as of the date of sale, all income tax liabilities related to the sold operations and agreed to indemnify

Fidelity National from any future tax liability imposed on the financial services division for periods prior to the date of sale. The adjustment of the tax contingency reserves related to the disposed financial services division has been reported as discontinued operations in the Company’s consolidated financial statements for the twelve months ended December 31, 2004. Discontinued operations for the twelve months ended December 31, 2004 also included a tax benefit of $4.4 million attributable to a foreign tax credit carryback recognized as a result of the IRS audits.

(R) Eliminates the effects of discontinued operations, including the gain realized upon the sale of such operations. On April 1, 2003, Alltel completed the sale of the financial services division of its information services subsidiary, Alltel Information Services, Inc., to Fidelity National, for $1.05 billion received as $775.0 million in cash and $275.0 million in Fidelity National common stock.

(S) Represents the cumulative effect of the change in accounting resulting from the Company's adoption of Statement of Financial Accounting Standards ("SFAS") No. 143, “Accounting for Asset Retirement Obligations". In accordance with federal and state regulations, depreciation expense for Alltel’s wireline operations historically included an additional provision for cost of removal. For Alltel's wireline operations in Kentucky and Nebraska not subject to SFAS No. 71, “Accounting for the Effects of Certain Types of Regulation”, effective with the adoption of SFAS No. 143, the Company ceased recognition of the cost of removal provision in depreciation expense and eliminated the cumulative cost of removal included in accumulated depreciation because it did not meet the recognition and measurement principles of an asset retirement obligation under SFAS No. 143. As a result of a Federal Communications Commission ruling, Alltel continues to record a regulatory liability for cost of removal for its wireline subsidiaries that follow the accounting prescribed by SFAS No. 71.

(T) Represents the cumulative effect of the change in accounting principle resulting from the Company's adoption of FASB Interpretation No. 47, “Accounting for Conditional Asset Retirement Obligations" (“FIN 47”). The Company evaluated the effects of FIN 47 on its operations and determined that, for certain buildings containing asbestos, Alltel is legally obligated to remediate the asbestos if the Company were to abandon, sell or otherwise dispose of the buildings. In addition, for its acquired Kentucky and Nebraska wireline operations not subject to SFAS No. 71, “Accounting for the Effects of Certain Types of Regulation", the Company is legally obligated to properly dispose of its chemically-treated telephone poles at the time they are removed from service. In accordance with federal and state regulations, depreciation expense for the Company’s wireline operations that follow the accounting prescribed by SFAS No. 71 have historically included an additional provision for cost of removal, and accordingly, the adoption of FIN 47 had no impact to these operations.

ALLTEL CorporationPro Forma Financial Measures Reflecting Acquisitions of Western Wireless and Midwest Wireless, Spin-Off of Wireline Operations and Merger with Valor Communications Group Inc.Reconciliations of Non-GAAP Financial MeasuresAlltel Net Debt to Operating Incomefor the twelve months ended December 31, 2005: Midwest Pro Forma Pro Forma(Dollars in millions) Alltel Wireless Adjustments CombinedLong-term debt, including current maturities 5,988.0$ 1,075.0$ f (1,595.0)$ d 5,468.0$ Cash and short-term investments (989.2) - - (989.2)$ Net debt (A) 4,998.8$ 1,075.0$ (1,595.0)$ 4,478.8$ Operating income under GAAP (B) 2,091.1$ 69.2$ g 185.7$ a 2,346.0$ Net debt to operating income (A) / (B) 2.4 1.9

Alltel Net Debt to OIBDA from Current Businessesfor the twelve months ended December 31, 2005: Midwest Pro Forma Pro Forma(Dollars in millions) Alltel Wireless Adjustments CombinedAdjusted net debt (see above) (A) 4,998.8$ 1,075.0$ f (1,595.0)$ d 4,478.8$ Operating income under GAAP 2,091.1$ 69.2$ g 185.7$ a 2,346.0$ Restructuring and other charges 58.7 - - 58.7 Incremental costs related to Hurricane Katrina 19.7 - - 19.7 Change in accounting for operating leases with scheduled rent increases 19.8 - - 19.8 Depreciation and amortization expense 1,482.6 31.1 g 152.9 b 1,666.6 OIBDA from current businesses (B) 3,671.9$ 100.3$ g 338.6$ 4,110.8$ Net debt to OIBDA from current businesses (A) / (B) 1.4 1.1

Wireless Net Debt to Operating Incomefor the twelve months ended December 31, 2005: Alltel Midwest Western Deleveraging Pro Forma Pro Forma(Dollars in millions) Wireless Wireless Wireless Wireline Adjustments CombinedLong-term debt, including current maturities 5,988.0$ 1,075.0$ f (1,595.0)$ d (4,200.0)$ e -$ 1,268.0$ Cash and short-term investments (989.2) - - - - (989.2) Net debt (A) 4,998.8$ 1,075.0$ (1,595.0)$ (4,200.0)$ -$ 278.8$ Operating income under GAAP (B) 1,254.7$ 69.2$ g 185.7$ a -$ 10.9$ c 1,520.5$ Net debt to operating income (A) / (B) 4.0 0.2

Wireless Net Debt to OIBDA from Current Businessesfor the twelve months ended December 31, 2005: Alltel Midwest Western Deleveraging Pro Forma Pro Forma(Dollars in millions) Wireless Wireless Wireless Wireline Adjustments CombinedNet debt (see above) (A) 4,998.8$ 1,075.0$ f (1,595.0)$ d (4,200.0)$ -$ 278.8$ Wireless Operating income under GAAP 1,254.7$ 69.2$ g 185.7$ a -$ 10.9$ c 1,520.5$ Restructuring and other charges 22.3 - - - - 22.3 Incremental costs related to Hurricane Katrina 19.7 - - - - 19.7 Change in accounting for leases with scheduled rent increases 19.8 - - - - 19.8 Depreciation and amortization expense 960.7 31.1 g 152.9 a - 27.2 c 1,171.9 OIBDA from current businesses (B) 2,277.2$ 100.3$ g 338.6$ -$ 38.1$ 2,754.2$ Net debt to OIBDA from current businesses (A) / (B) 2.2 0.1 a-Adjustment reflects Western Wireless operating results for the period 10/1/04 - 7/31/05. b-Adjustment reflects Western Wireless depreciation and amortization expense for the period 10/1/04 - 7/3/05. c-Adjustment reflects the retained portion of infrastructure support for wireless operationsd-Adjustment reflects the after-tax proceeds from the sale of Western Wireless international operations.e-Estimated amount to deleverage wireline divisionf-Represents purchase price paid by Alltel to acquire Midwest Wireless. g-Operating results for Midwest Wireless is for the twelve months ended September 30, 2005, year end information is not available.

ALLTEL CorporationUnaudited Pro Forma Financial Measures Reflecting Spin-Off of Wireline Operations and Merger with Valor Communications Group Inc.Reconciliations of Non-GAAP Financial Measures

Wireline OIBDA for the twelve months ended December 31, 2005 Wireline Long- Communications Telecom Total Pro Forma(Dollars in millions) Segment Distance Publishing Products Services Wireline Valor CombinedSegment income under GAAP 903.7$ 20.2$ 9.2$ 3.5$ 2.4$ 939.0$ 164.5$ i 1,103.5 Depreciation & amortization 480.7 1.2 1.6 2.1 0.5 486.1 89.6 i 575.70 Wireline OIBDA 1,384.4$ 21.4$ 10.8$ 5.6$ 2.9$ 1,425.1$ 254.1$ i 1,679.2$

Wireline Net Debt to Operating Income ALLTELfor the twelve months ended December 31, 2005: Total Pro Forma Pro Forma(Dollars in millions) Wireline Valor Adjustments CombinedLong-term debt, including current maturities 261.8$ 1,180.7$ i 3,951.1$ h 5,393.6$ Cash and short-term investments (11.9) (46.7) i - (58.6) Net debt (A) 249.9$ 1,134.0$ i 3,951.1$ 5,335.0$ Segment income under GAAP (B) 939.0$ 164.5$ i 1,103.5$ Net debt to operating income (A) / (B) 0.3 6.9 i 4.8

Wireline Net Debt to OIBDA from Current Businesses ALLTELfor the twelve months ended December 31, 2005: Total Pro Forma Pro Forma(Dollars in millions) Wireline Valor Adjustments CombinedNet debt (see above) (A) 249.9$ 1,134.0$ i 3,951.1$ h 5,335.0$

Segment income under GAAP 939.0$ 164.5$ i -$ 1,103.5$ Restructuring and other charges 35.7 - - 35.7 Depreciation and amortization expense 486.1 89.6 i - 575.7 OIBDA from current businesses (B) 1,460.8$ 254.1$ i -$ 1,714.9$ Net debt to OIBDA from current businesses (A) / (B) 0.2 4.5 i 3.1

h-Adjustment to reflect the amount to leverage the wireline spin-offi-Operating results for Valor Communications Group Inc. is for the twelve months ended September 30, 2005, year end information is not available

Reconciliaton to 2005 Earnings per Share Guidance: 2005 actual annual diluted earnings per share under GAAP $3.85 Restructuring and other charges (3rd and 4th quarters 2005) .14 Gain on exchange or disposal of assets and other (2nd and 3rd quarters 2005) (.40) Special dividend received on Fidelity National common stock (3rd quarter 2005) (.20) Change in accounting for operating leases (1st quarter 2005) .04 Hurricane-related costs, net if insurance recoveries (3rd and 4th quarters 2005) .02 Cumulative effect of accounting change (4th quarter 2005) .02 Income (loss) from discontinued operations (3rd and 4th quarters 2004) (.06) Diluted earnings per share, as adjusted $3.41

2005 estimated annual diluted earnings per share from current businesses $3.30 to $3.50

Wireline OIBDA for the three months ended December 31: 2005 2004Segment income under GAAP 255.5$ 235.7$ Depreciation & amortization 107.0 127.9 Wireline OIBDA 362.5$ 363.6$

ALLTEL (unaudited)

alltel 4q05nongaaprecon

Economy & Finance

Transcript of alltel 4q05nongaaprecon