[May 03, 2010] |
|
NTELOS Holdings Corp. Reports First Quarter 2010 Operating Results
WAYNESBORO, Va. --(Business Wire)--
NTELOS Holdings Corp. (NASDAQ: NTLS), a leading provider of wireless and
wireline communications services (branded as NTELOS) in Virginia, West
Virginia and Pennsylvania, today announced operating results for its
first quarter of 2010.
Operating highlights include:
-
Operating revenues of $137.6 million, up 3% over previous quarter
-
Adjusted EBITDA (a non-GAAP measure) of $54.2 million, representing a
39% margin
-
Wireless adjusted EBITDA for first quarter 2010 of $38.1 million, up
6% from fourth quarter 2009
-
Wireless adjusted EBITDA margin of 37%, up sequentially from last
quarter
-
Wireless monthly subscriber churn improved 25 basis points from
previous quarter
-
Wireless postpay data ARPU for first quarter 2010 up 10% from last
quarter and up 26% from first quarter 2009
-
Wireline adjusted EBITDA for first quarter 2010 of $18.6 million, a
record for the segment
"Our first quarter results reflect improvement in several areas," said
James A. Hyde, CEO of NTELOS Holdings Corp. "Most notably, our wireless
subscriber growth was significantly positive and our best net addition
performance since first quarter last year. Wireless subscriber churn
improved nicely for the third consecutive quarter and our postpay data
ARPU continued to grow, exceeding twelve dollars in March."
Recent Developments
Declaration of Dividend: On April 30, 2010, the Board of
Directors of NTELOS Holdings Corp. declared a quarterly cash dividend on
its common stock in the amount of $0.28 per share to be paid on July 14,
2010 to stockholders of record on June 14, 2010.
Hunter Appointed Executive Vice President, President Wireless:
Conrad J. Hunter was appointed as Executive Vice President, President -
Wireless, effective April 12, 2010. Previously, Mr. Hunter was Executive
Vice President and Chief Operating Officer for iPCS (News - Alert) Wireless since
August 2007. From February 2000 until July 2007, Mr. Hunter was a Vice
President of United States Cellular Corporation, most recently Vice
President, Midwest Operations. Prior to joining United States Cellular
Corporation, Mr. Hunter was Vice President and General Manager of the
Virginia region of PrimeCo PCS, which was acquired by NTELOS in 2000.
Business Segment Highlights
Wireless
-
Wireless operating revenues for the first quarter 2010 were $104.0
million, up 2% from fourth quarter 2009. Adjusted EBITDA for Wireless
was $38.1 million for the first quarter 2010, up 6% from fourth
quarter 2009. Wireless adjusted EBITDA margins improved sequentially
from 35% in fourth quarter 2009 to 37% in first quarter 2010. Wireless
operating expenses were $65.9 million for the first quarter 2010, down
1% from both first and fourth quarters of 2009, , reflecting lower
equipment costs of sales for the FRAWG products. Revenues from the
Sprint (News - Alert) wholesale agreement were $27.1 million for first quarter 2010,
supported by the $9.0 million per month minimum and reflecting the
travel data rate reset effective July 1, 2009. The calculated revenues
underlying the minimum increased $0.6 million from fourth quarter 2009
to $23.8 million.
-
Retail wireless subscribers were 445,277 at March 31, 2010, reflecting
6,748 net subscriber additions in first quarter 2010. Wireless gross
subscriber additions for first quarter 2010 were 48,047, up 8% from
fourth quarter 2009, with sales success of the new FRAWG prepay
product in the Virginia East markets partially offsetting a
year-over-year decline in postpay gross additions. Churn rates for the
first quarter 2010 improved for the third consecutive quarter with
total monthly subscriber churn of 3.1%.
-
Postpay ARPU was $56.29 for the first quarter of 2010 with postpay
data ARPU continuing solid growth, increasing $2.47, or 26%, from
$9.37 in first quarter 2009 to $11.84 in first quarter 2010.
Sequentially, postpay data ARPU is up 10%, or $1.10, compared to
fourth quarter 2009.
"We are pleased with our first quarter subscriber results and the
performance of our FRAWG product shows we can compete with the national
carriers in the unlimited prepay space," said Hyde. "Postpay subscriber
growth remains a challenge, but we are nonetheless encouraged by these
first quarter wireless results, especially the strength in gross
additions, the continued churn improvement and the lift in wireless
margins."
Wireline
-
Wireline operating revenues for the first quarter 2010 were $33.4
million, up 8% from fourth quarter 2009. Adjusted EBITDA for Wireline
was $18.6 million for the first quarter 2010, up 4% from the last
quarter. Both revenue and adjusted EBITDA reflect increases related to
the previously announced fiber asset acquisition completed on December
31, 2009.
-
RLEC: RLEC revenues for the first quarter of 2010
were $14.2 million, up 3% from fourth quarter 2009 as an increase in
tandem switched access revenues from other carriers partially offset a
decline in access lines. RLEC adjusted EBITDA was $10.0 million for
first quarter 2010, compared to $10.2 million in fourth quarter 2009,
down slightly due to heavy weather related repair and maintenance
expenses.
-
Competitive Wireline: Revenues from wireline
strategic products increased approximately $2.1 million, or 14%, to
$16.5 million in first quarter 2010 from fourth quarter 2009. This
improvement is primarily due to increases related to the fiber
acquisition, but also to customer growth and continued growth in data
connectivity and bandwidth demand. High-speed data and transport
products showed significant revenue growth compared to first quarter
last year: Broadband, dedicated access and Metro Ethernet were up 10%
and IPTV (News - Alert) video was up 105%. Broadband growth in the RLEC footprint
continued with a 5% year-over-year customer gain, increasing customer
penetration from 48% at March 31, 2009 to 55% at March 31, 2010.
Adjusted EBITDA for Competitive Wireline was $8.5 million for the
first quarter 2010, an increase of 11% over fourth quarter 2009,
reflecting the revenue growth and consistent margins.
"Our high-bandwidth data products are the main growth drivers in
wireline and continue to offset the impacts of legacy products and
access line losses," stated Hyde. "We are pleased with the significant
and immediate impact of the Allegheny acquisition and the margin
stability considering transitional and start-up operating expenses in
the quarter."
"Wireless subscriber sales and churn levels continued improving trends
through first quarter and data ARPU growth remains strong," said Hyde.
"Our wireline segment continues to outperform the industry and is poised
for continued growth. Overall, our first quarter 2010 results are a
solid beginning for the year."
Note: On August 24, 2009, the Company announced that its
Board of Directors had approved a share repurchase program authorizing
management to repurchase up to $40 million of NTELOS' common stock. To
date, 1,046,467 shares have been repurchased for $16.9 million, with no
activity in first quarter 2010.
Business Outlook
The Company will provide 2010 financial guidance updates on the First
Quarter 2010 Earnings Conference Call scheduled for May 4, 2010 at 10:30
A.M. ET.
Statements are based on management's current expectations. These
statements are forward-looking and actual results may differ materially.
Please see "Special Note from the Company Regarding Forward-Looking
Statements."
Non-GAAP Measures
Adjusted EBITDA is defined as net income attributable to NTELOS Holdings
Corp. before interest, income taxes, depreciation and amortization,
accretion of asset retirement obligations, gain/loss on interest rate
swap agreement, net income attributable to noncontrolling interests,
other expenses/income, equity based compensation charges and charges
from voluntary early retirement and workforce reduction plans.
ARPU, or average monthly revenues per subscriber/unit with service, is
computed by dividing service revenues per period by the weighted average
number of subscribers with service during that period. Please see the
footnotes in the exhibits for a complete definition of this measure.
Adjusted EBITDA and ARPU are non-GAAP financial performance measures.
They should not be considered in isolation or as an alternative to
measures determined in accordance with GAAP. Please refer to the
exhibits and materials posted on the Company's website for a
reconciliation of these non-GAAP financial performance measures to the
most comparable measures reported in accordance with GAAP and for a
discussion of the presentation, comparability and use of such financial
performance measures.
About NTELOS
NTELOS Holdings Corp. (NASDAQ: NTLS) is an integrated communications
provider with headquarters in Waynesboro, VA. NTELOS provides products
and services to customers in Virginia, West Virginia, Pennsylvania,
Kentucky, Ohio, Tennessee, Maryland and North Carolina, including
wireless phone service, local and long distance telephone services, high
capacity transport, data and voice services for Internet access and wide
area networking and IPTV-based video services. Detailed information
about NTELOS is available at www.ntelos.com.
SPECIAL NOTE FROM THE COMPANY REGARDING FORWARD-LOOKING STATEMENTS
Any statements contained in this presentation that are not statements of
historical fact, including statements about our beliefs and
expectations, are forward-looking statements and should be evaluated as
such. The words "anticipates," "believes," "expects," "intends,"
"plans," "estimates," "targets," "projects," "should," "may," "will" and
similar words and expressions are intended to identify forward-looking
statements. Such forward-looking statements reflect, among other things,
our current expectations, plans and strategies, and anticipated
financial results, all of which are subject to known and unknown risks,
uncertainties and factors that may cause our actual results to differ
materially from those expressed or implied by these forward-looking
statements. Many of these risks are beyond our ability to control or
predict. Because of these risks, uncertainties and assumptions, you
should not place undue reliance on these forward-looking statements.
Furthermore, forward-looking statements speak only as of the date they
are made. We do not undertake any obligation to update or review any
forward-looking information, whether as a result of new information,
future events or otherwise. Important factors with respect to any such
forward-looking statements, including certain risks and uncertainties
that could cause actual results to differ from those contained in the
forward-looking statements, include, but are not limited to: rapid
development and intense competition in the telecommunications industry;
adverse economic conditions; operating and financial restrictions
imposed by our senior credit facility; our cash and capital
requirements; declining prices for our services; the potential to
experience a high rate of customer turnover; our dependence on our
affiliation with Sprint Nextel (News - Alert) ("Sprint"); a potential increase in our
roaming rates and wireless handset subsidy costs; the potential for
Sprint to build networks in our markets; federal and state regulatory
fees, requirements and developments; loss of our cell sites; the rates
of penetration in the wireless telecommunications industry; our reliance
on certain suppliers and vendors; and other unforeseen difficulties that
may occur. These risks and uncertainties are not intended to represent a
complete list of all risks and uncertainties inherent in our business,
and should be read in conjunction with the more detailed cautionary
statements and risk factors included in our SEC (News - Alert) filings, including our
Annual Reports filed on Forms 10-K.
Exhibits:
-
Condensed Consolidated Balance Sheets
-
Condensed Consolidated Statements of Operations
-
Reconciliation of Net Income Attributable to NTELOS Holdings Corp. to
Operating Income
-
Reconciliation of Operating Income to Adjusted EBITDA
Additional exhibits include:
-
Summary of Operating Results
-
Customer Summary
-
Wireless Customer Detail
-
Wireless Key Performance Indicators (KPI)
-
Wireless ARPU Reconciliation
These exhibits are available in the Company's 8-K filing with the SEC or
on the Company's Investor Relations website.
|
|
|
|
NTELOS Holdings Corp.
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
March 31, 2010
|
|
December 31, 2009
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current Assets
|
|
|
|
|
|
Cash
|
$
|
51,889
|
|
$
|
51,097
|
|
|
Accounts receivable, net
|
|
46,948
|
|
|
45,767
|
|
|
Inventories and supplies
|
|
7,638
|
|
|
10,870
|
|
|
Other receivables
|
|
1,852
|
|
|
1,705
|
|
|
Income tax receivable
|
|
-
|
|
|
4,368
|
|
|
Prepaid expenses and other
|
|
13,323
|
|
|
10,196
|
|
|
|
|
121,650
|
|
|
124,003
|
|
|
|
|
|
|
|
Securities and investments
|
|
1,055
|
|
|
1,023
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
507,934
|
|
|
500,975
|
|
|
|
|
|
|
|
Other Assets
|
|
|
|
|
|
Goodwill
|
|
113,041
|
|
|
113,041
|
|
|
Franchise rights
|
|
32,000
|
|
|
32,000
|
|
|
Other intangibles, net
|
|
61,432
|
|
|
64,360
|
|
|
Radio spectrum licenses in service
|
|
115,449
|
|
|
115,449
|
|
|
Radio spectrum licenses not in service
|
|
16,853
|
|
|
16,850
|
|
|
Deferred charges and other assets
|
|
12,163
|
|
|
12,845
|
|
|
|
|
350,938
|
|
|
354,545
|
|
|
|
|
|
|
|
|
Total Assets
|
$
|
981,577
|
|
$
|
980,546
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Current portion of long-term debt
|
$
|
6,961
|
|
$
|
6,876
|
|
|
Accounts payable
|
|
29,882
|
|
|
30,756
|
|
|
Dividends payable
|
|
11,630
|
|
|
11,604
|
|
|
Advance billings and customer deposits
|
|
20,647
|
|
|
20,006
|
|
|
Accrued compensation
|
|
6,197
|
|
|
5,583
|
|
|
Income tax payable
|
|
4,613
|
|
|
-
|
|
|
Accrued operating taxes
|
|
3,148
|
|
|
3,070
|
|
|
Other accrued liabilities
|
|
5,727
|
|
|
4,832
|
|
|
|
|
88,805
|
|
|
82,727
|
|
|
|
|
|
|
|
Long-Term Liabilities
|
|
|
|
|
|
Long-term debt
|
|
620,747
|
|
|
622,032
|
|
|
Other long-term liabilities
|
|
93,724
|
|
|
99,678
|
|
|
|
|
714,471
|
|
|
721,710
|
|
|
|
|
|
|
|
Equity
|
|
178,301
|
|
|
176,109
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
$
|
981,577
|
|
$
|
980,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NTELOS Holdings Corp.
|
|
|
|
|
|
Condensed Consolidated Statements of Operations
|
Three months ended:
|
|
|
|
|
|
|
|
(in thousands, except per share amounts)
|
March 31, 2010
|
|
December 31, 2009
|
|
March 31, 2009
|
|
|
|
|
|
|
|
Operating Revenues
|
$
|
137,551
|
|
|
$
|
133,349
|
|
|
$
|
140,664
|
|
|
|
|
|
|
|
|
Operating Expenses 1
|
|
|
|
|
|
|
Cost of sales and services (exclusive of items shown separately
below)
|
|
43,293
|
|
|
|
42,401
|
|
|
|
45,224
|
|
|
Customer operations
|
|
30,969
|
|
|
|
30,717
|
|
|
|
29,414
|
|
|
Corporate operations 2
|
|
10,289
|
|
|
|
9,837
|
|
|
|
8,968
|
|
|
Depreciation and amortization 3
|
|
21,528
|
|
|
|
22,730
|
|
|
|
23,158
|
|
|
Accretion of asset retirement obligations
|
|
124
|
|
|
|
(187
|
)
|
|
|
276
|
|
|
|
|
106,203
|
|
|
|
105,498
|
|
|
|
107,040
|
|
Operating Income
|
|
31,348
|
|
|
|
27,851
|
|
|
|
33,624
|
|
|
|
|
|
|
|
|
Other Income (Expenses)
|
|
|
|
|
|
|
Interest expense 4
|
|
(10,090
|
)
|
|
|
(9,123
|
)
|
|
|
(5,306
|
)
|
|
Gain on interest rate swap agreement
|
|
-
|
|
|
|
-
|
|
|
|
928
|
|
|
Other income, net
|
|
67
|
|
|
|
69
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
|
|
21,325
|
|
|
|
18,797
|
|
|
|
29,321
|
|
|
|
|
|
|
|
|
Income Tax Expense 4
|
|
8,595
|
|
|
|
4,299
|
|
|
|
11,687
|
|
Net Income
|
|
12,730
|
|
|
|
14,498
|
|
|
|
17,634
|
|
|
|
|
|
|
|
|
Net Income Attributable to Noncontrolling Interests
|
|
(219
|
)
|
|
|
(221
|
)
|
|
|
(232
|
)
|
|
|
|
|
|
|
|
Net Income Attributable to NTELOS Holdings Corp.
|
$
|
12,511
|
|
|
$
|
14,277
|
|
|
$
|
17,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Earnings per Common Share Attributable to NTELOS Holdings
Corp. Stockholders:
|
|
|
|
|
|
|
|
|
Income per share - basic and diluted
|
$
|
0.30
|
|
|
$
|
0.34
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
41,216
|
|
|
|
41,757
|
|
|
|
42,155
|
|
|
Weighted average shares outstanding - diluted
|
|
41,540
|
|
|
|
42,009
|
|
|
|
42,331
|
|
|
|
|
|
|
|
|
Cash Dividends Declared per Share - Common Stock
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.26
|
|
1
|
|
Includes equity based compensation charges related to all of the
Company's share-based awards and the Company's 401(k) matching
contributions (commencing June 1, 2009) of $1.2 million, $0.2
million and $1.0 million for the three months ended March 31, 2010,
December 31, 2009 and March 31, 2009, respectively.
|
|
|
|
2
|
|
First quarter 2010 includes a $0.9 million charge related to
severance benefits pursuant to an executive employment agreement.
Please see Form 8-K filed with the SEC on March 12, 2010 for
additional information. First quarter 2009 includes a one-time cash
payment of $1.0 million to James A. Hyde, NTELOS' then newly hired
president and COO.
|
|
|
|
3
|
|
Depreciation and amortization expense includes accelerated
depreciation related to 3G-1xRTT equipment replaced or redeployed in
connection with the EV-DO upgrade of $0.6 million, $0.7 million and
$1.2 million for the three months ended March 31, 2010, December 31,
2009 and March 31, 2009, respectively.
|
|
|
|
4
|
|
During 2009 the Company concluded a routine federal tax examination
on a "No Change" basis for the year in which an unrecognized tax
benefit ("UTB") originated. As a result, a UTB of $3.1 million was
recognized at the conclusion of the examination which reduced income
tax expense in fourth quarter 2009. In addition, approximately $0.7
million in accrued interest on the UTB was eliminated as a credit to
interest expense in fourth quarter 2009.
|
|
|
|
|
|
NTELOS Holdings Corp.
|
|
|
|
|
Reconciliation of Net Income Attributable to NTELOS Holdings
Corp. to Operating Income 1
|
(in thousands)
|
|
|
|
|
|
|
|
Three months ended:
|
|
|
|
|
March 31, 2009
|
|
March 31, 2010
|
|
|
Net income attributable to NTELOS Holdings Corp.
|
|
$
|
17,402
|
|
|
$
|
12,511
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
232
|
|
|
|
219
|
|
|
|
Net Income
|
|
|
17,634
|
|
|
|
12,730
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
5,306
|
|
|
|
10,090
|
|
|
|
Gain on interest rate swap agreement
|
|
|
(928
|
)
|
|
|
-
|
|
|
|
Income taxes
|
|
|
11,687
|
|
|
|
8,595
|
|
|
|
Other income
|
|
|
(75
|
)
|
|
|
(67
|
)
|
|
|
Operating income
|
|
$
|
33,624
|
|
|
$
|
31,348
|
|
|
|
|
|
|
|
|
|
|
Wireless
|
|
$
|
26,153
|
|
|
$
|
23,639
|
|
|
|
RLEC
|
|
|
7,215
|
|
|
|
6,450
|
|
|
|
Competitive Wireline
|
|
|
3,624
|
|
|
|
4,728
|
|
|
|
Other
|
|
|
(3,368
|
)
|
|
|
(3,469
|
)
|
|
|
Operating income
|
|
$
|
33,624
|
|
|
$
|
31,348
|
|
1
|
|
Please see earnings release schedules available on the Company's
website or NTELOS Holdings Corp. SEC filings for fourth quarter 2009
reconciliations of adjusted EBITDA to operating income and to net
income.
|
|
|
|
NTELOS Holding Corp.
|
|
|
Reconciliation of Operating Income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
2009
|
|
2010
|
|
|
|
Wireless
|
|
|
Competitive
|
|
|
|
|
Wireless
|
|
|
Competitive
|
|
|
|
|
|
|
PCS
|
|
RLEC
|
|
Wireline
|
|
Other
|
|
Total
|
|
PCS
|
|
RLEC
|
|
Wireline
|
|
Other
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended March 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
$
|
26,153
|
|
|
$
|
7,215
|
|
|
$
|
3,624
|
|
|
$
|
(3,368
|
)
|
|
$
|
33,624
|
|
|
$
|
23,639
|
|
|
$
|
6,450
|
|
|
$
|
4,728
|
|
|
$
|
(3,469
|
)
|
|
$
|
31,348
|
|
|
|
Depreciation and amortization
|
|
16,283
|
|
|
|
3,666
|
|
|
|
3,151
|
|
|
|
58
|
|
|
|
23,158
|
|
|
|
14,090
|
|
|
|
3,488
|
|
|
|
3,863
|
|
|
|
87
|
|
|
|
21,528
|
|
|
|
Sub-total:
|
|
42,436
|
|
|
|
10,881
|
|
|
|
6,775
|
|
|
|
(3,310
|
)
|
|
|
56,782
|
|
|
|
37,729
|
|
|
|
9,938
|
|
|
|
8,591
|
|
|
|
(3,382
|
)
|
|
|
52,876
|
|
|
|
Accretion of asset retirement obligations
|
|
257
|
|
|
|
5
|
|
|
|
14
|
|
|
|
-
|
|
|
|
276
|
|
|
|
188
|
|
|
|
5
|
|
|
|
(69
|
)
|
|
|
-
|
|
|
|
124
|
|
|
|
Equity based compensation
|
|
98
|
|
|
|
63
|
|
|
|
5
|
|
|
|
877
|
|
|
|
1,043
|
|
|
|
185
|
|
|
|
92
|
|
|
|
18
|
|
|
|
929
|
|
|
|
1,224
|
|
|
|
Adjusted EBITDA
|
$
|
42,791
|
|
|
$
|
10,949
|
|
|
$
|
6,794
|
|
|
$
|
(2,433
|
)
|
|
$
|
58,101
|
|
|
$
|
38,102
|
|
|
$
|
10,035
|
|
|
$
|
8,540
|
|
|
$
|
(2,453
|
)
|
|
$
|
54,224
|
|
|
|
Adjusted EBITDA Margin
|
|
39.2
|
%
|
|
|
74.5
|
%
|
|
|
40.8
|
%
|
|
|
NM
|
|
|
|
41.3
|
%
|
|
|
36.6
|
%
|
|
|
70.5
|
%
|
|
|
44.6
|
%
|
|
|
NM
|
|
|
|
39.4
|
%
|
[ Back To TMCnet.com's Homepage ]
|