U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2002
OR
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
For the transition period from to
COMMISSION FILE NUMBER 333-88168-01
333-88168
TSI TELECOMMUNICATION HOLDINGS,
LLC
TSI TELECOMMUNICATION SERVICES INC.
(Exact name of registrant as specified in its charter)
| Delaware Delaware |
30-0041664 06-1262301 |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
201 N. Franklin Street, Suite 700
Tampa, Fl 33602
(Address of principal executive office)
(Zip code)
(813) 273-3000
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
As of November 13, 2002, there were 2,000 shares of TSI Telecommunication Services Inc.s no par value common stock outstanding, which are owned of record by TSI Telecommunication Holdings, Inc., a company which is owned by TSI Telecommunication Holdings, LLC.
TABLE OF CONTENTS
| SIGNATURES | 30 |
| EXHIBIT INDEX | 35 |
PART I
FINANCIAL INFORMATION
ITEM 1: Condensed Consolidated Financial Statements
TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
CONDENSED CONSOLIDATED BALANCE SHEETS
(DOLLARS IN
THOUSANDS)
| Predecessor December 31, 2001 |
Successor September 30, 2002 (unaudited) |
||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash | $ | 284 | $ | 26,382 | |||
| Accounts receivable, net of allowances of $3,565 and $2,955, respectively | 58,922 | 62,161 | |||||
| Accounts receivable - affiliates | 19,495 | | |||||
| Notes receivable - affiliates | 98,912 | | |||||
| Inventories | 99 | | |||||
| Deferred tax assets | 7,122 | | |||||
| Prepaid and other current assets | 1,386 | 2,141 | |||||
| |
|
||||||
| Total current assets | 186,220 | 90,684 | |||||
| |
|
||||||
| Property and equipment, net | 23,656 | 34,605 | |||||
| Capitalized software, net | 7,703 | 74,022 | |||||
| Deferred finance costs, net | | 16,921 | |||||
| Goodwill | | 331,196 | |||||
| Identifiable intangibles, net | | 276,212 | |||||
| Deferred taxes and other | 34,234 | | |||||
| |
|
||||||
| Total assets | $ | 251,813 | $ | 823,640 | |||
| |
|
||||||
| LIABILITIES AND SHAREHOLDERS/UNITHOLDERS EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 10,989 | $ | 10,573 | |||
| Accounts payable - affiliates | 3,923 | | |||||
| Accrued payroll and related benefits | 15,126 | 7,611 | |||||
| Customer advances | 1,179 | 462 | |||||
| Deferred revenue - affiliates and other | 3,153 | 2,603 | |||||
| Other accrued liabilities | 45,186 | 20,600 | |||||
| Current portion of Term Note B, net of discount | | 17,864 | |||||
| |
|
||||||
| Total current liabilities | 79,556 | 59,713 | |||||
| |
|
||||||
| Long-term liabilities: | |||||||
| Pension and other employee benefit obligations | 18,301 | | |||||
| Other liabilities | 852 | 5,119 | |||||
| Subordinated Notes, net of discount | | 240,062 | |||||
| Term Note B, net of discount | | 252,782 | |||||
| |
|
||||||
| Total long-term liabilities | 19,153 | 497,963 | |||||
| Shareholders/unitholders equity: | |||||||
| Class A Preferred Units-an unlimited number authorized, none issued or outstanding | | | |||||
| Class B Preferred Units-an unlimited number authorized, 252,367.50 units issued and outstanding at September 30, 2002 |
| 252,367 | |||||
| Common Units-an unlimited number authorized, 89,099,099 units issued and 88,828,829 outstanding at September 30, 2002 |
2,967 | ||||||
| Common Stock, no par value; 2,000 shares authorized, issued and outstanding at December 31, 2001 |
1 | ||||||
| Additional paid-in capital | 100,903 | | |||||
| Retained earnings | 52,546 | 10,639 | |||||
| Accumulated other comprehensive loss | (346 | ) | | ||||
| |
|
||||||
| Total shareholders/unitholders equity | 153,104 | 265,973 | |||||
| Less cost of treasury units (270,270 common units ) | | (9 | ) | ||||
| |
|
||||||
| Total liabilities and shareholders/unitholders equity | $ | 251,813 | $ | 823,640 | |||
| |
|
||||||
See Notes to Condensed Consolidated Financial Statements
TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(DOLLARS IN THOUSANDS)
| Predecessor Three Months Ended September 30, 2001 |
Predecessor Nine Months Ended September 30, 2001 |
Predecessor Period from January 1 to February 13, 2002 |
Successor Three Months Ended September 30, 2002 |
Successor Period from February 14 to September 30, 2002 |
||||||||||||
| |
|
|
|
|
||||||||||||
| Revenues (including $31,366, $96,708, $16,012, $0 and $0 from affiliates) |
$ | 95,859 | $ | 266,677 | $ | 39,996 | $ | 85,797 | $ | 216,228 | ||||||
| |
|
|
|
|
||||||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of operations (including $8,735, $25,252, $4,419, $0 and $0 from affiliates) |
42,532 | 121,745 | 20,655 | 37,182 | 96,351 | |||||||||||
| Sales and marketing | 6,103 | 17,526 | 2,614 | 4,892 | 14,114 | |||||||||||
| General and administrative (including $1,030, $4,699, $443, $0 and $0 from affiliates) |
11,153 | 33,919 | 4,341 | 7,568 | 24,115 | |||||||||||
| Depreciation and amortization | 3,367 | 9,939 | 1,464 | 9,227 | 22,899 | |||||||||||
| Restructuring | | | | 2,845 | 2,845 | |||||||||||
| |
|
|
|
|
||||||||||||
| 63,155 | 183,129 | 29,074 | 61,714 | 160,324 | ||||||||||||
| |
|
|
|
|
||||||||||||
| Operating income | 32,704 | 83,548 | 10,922 | 24,083 | 55,904 | |||||||||||
| Other income (expense), net: | ||||||||||||||||
| Interest income (including $607, $1,456, $221, $0 and $0 from affiliates) |
1,080 | 2,709 | 432 | 201 | 752 | |||||||||||
| Interest expense | | | | (15,954 | ) | (39,145 | ) | |||||||||
| Other, net | (76 | ) | (79 | ) | (19 | ) | (2 | ) | (7 | ) | ||||||
| |
|
|
|
|
||||||||||||
| 1,004 | 2,630 | 413 | (15,755 | ) | (38,400 | ) | ||||||||||
| |
|
|
|
|
||||||||||||
| Income before provision for income taxes | 33,708 | 86,178 | 11,335 | 8,328 | 17,504 | |||||||||||
| Provision for income taxes | 13,146 | 33,374 | 4,418 | 3,264 | 6,865 | |||||||||||
| |
|
|
|
|
||||||||||||
| Net income | 20,562 | 52,804 | 6,917 | 5,064 | 10,639 | |||||||||||
| Preferred unit dividends | | | | (6,633 | ) | (16,238 | ) | |||||||||
| |
|
|
|
|
||||||||||||
| Net income (loss) attributable to common stockholder/unitholders |
$ | 20,562 | $ | 52,804 | $ | 6,917 | $ | (1,569 | ) | $ | (5,599 | ) | ||||
| |
|
|
|
|
||||||||||||
See Notes to Condensed Consolidated Financial Statements
TSI TELECOMMUNICATION HOLDINGS, LLC AND PREDECESSOR
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(DOLLARS IN THOUSANDS)
| Predecessor | Sucesssor | |||||||||
| Nine Months Ended September 30, 2001 |
Period from January 1 to February 13, 2002 |
Period from February 14 to September 30, 2002 |
||||||||
| Cash flows from operating activities | ||||||||||
| Net Income | $ | 52,804 | $ | 6,917 | $ | 10,639 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||
| Depreciation and amortization | 9,939 | 1,464 | 29,166 | |||||||
| Provision for uncollectible accounts | 1,367 | 1,340 | (97 | ) | ||||||
| Deferred income tax benefit (expense) | 862 | (586 | ) | 5,119 | ||||||
| Pension and other employee retirement benefits | 2,590 | 546 | | |||||||
| Changes in current assets and liabilities: | ||||||||||
| Accounts receivable | 15,029 | 15,084 | (155 | ) | ||||||
| Other current assets | (1,028 | ) | (1,641 | ) | 986 | |||||
| Accounts payable | (9,326 | ) | 2,732 | (319 | ) | |||||
| Other current liabilities | 6,997 | (24,671 | ) | 846 | ||||||
| Net cash provided by operating activities | 79,234 | 1,185 | 46,185 | |||||||
| Cash flows from investing activities | ||||||||||
| Capital expenditures | (4,876 | ) | (606 | ) | (8,748 | ) | ||||
| (Increase) decrease in note receivable-affiliate | (43,040 | ) | 35,387 | | ||||||
| Net cash provided by (used in) investing activities | (47,916 | ) | 34,781 | (8,748 | ) | |||||
| Cash flows from financing activities | ||||||||||
| Dividends paid | (33,750 | ) | (11,250 | ) | | |||||
| Excess cash received at purchase date | | | 1,884 | |||||||
| Retirement of long-term debt | | | (7,500 | ) | ||||||
| Retirement of short-term debt | | | (30,430 | ) | ||||||
| Other | | | (9 | ) | ||||||
| Net cash used in financing activities | (33,750 | ) | (11,250 | ) | (36,055 | ) | ||||
| Net increase (decrease) in cash | (2,432 | ) | 24,716 | 1,382 | ||||||
| Cash at beginning of period | 2,584 | 284 | 25,000 | |||||||
| Cash at end of period | $ | 152 | $ | 25,000 | $ | 26,382 | ||||
| Supplemental cash flow information | ||||||||||
| Interest paid | $ | | $ | | $ | 26,089 | ||||
| Income taxes paid | 19,995 | 22,554 | 1,605 | |||||||
| Supplemental non-cash transactions | ||||||||||
| Note receivable of $63,525 and accrued liabilities of $48,261 distributed as dividend to stockholder |
$ | | $ | 15,264 | $ | | ||||
See Notes to Condensed Consolidated Financial Statements
TSI TELECOMMUNICATION HOLDINGS, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS)
(UNAUDITED)
1. Basis of Presentation
The accompanying condensed consolidated financial statements of TSI Telecommunication Holdings, LLC (the Ultimate Parent or TSI LLC) have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (including normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the period from January 1, 2002 to February 13, 2002 or the period from February 14, 2002 through September 30, 2002, are not necessarily indicative of the results that may be expected for the year ended December 31, 2002.
The financial statements include the accounts of TSI LLC, TSI Telecommunication Holdings Inc. (TSI Inc.), TSI Telecommunication Services Inc. (TSI), TSI Finance Company (TSI Finance), and TSI Telecommunication Network Services Inc. (TSI Networks - formerly TSI Networks, Inc.). All significant intercompany balances and transactions have been eliminated.
On February 14, 2002, TSI Inc. acquired all of the outstanding stock of TSI from Verizon Information Services Inc, a subsidiary of Verizon Communications Inc. (collectively, Verizon). A majority of the common and preferred units issued by TSI LLC at the acquisition date and outstanding at September 30, 2002 are owned by certain funds or individuals affiliated with GTCR Golder Rauner, LLC (GTCR), a private equity investment fund.
The term successor refers to TSI Telecommunication Holdings, LLC and all of its subsidiaries, including TSI, following the acquisition of TSI on February 14, 2002. The term predecessor refers to TSI prior to being acquired by TSI Inc. on February 14, 2002.
The balance sheet at December 31, 2001 has been derived from the audited financial statements of the predecessor at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
For further information, refer to the consolidated financial statements and footnotes thereto included in TSI LLCs registration statement on Form S-1/A, number 333-99293, dated September 30, 2002.
2. Summary of Significant Accounting Policies
Revenue Recognition
We derive revenues from four primary categories: Technology Interoperability Services, Network Services, Call Processing Services, and Other Outsourcing Services. The revenue recognition policy for each of these areas is as follows:
| | Technology Interoperability Services primarily generate revenues by charging per-transaction processing fees. For our wireless roaming, wireline and SMS clearinghouse
services, revenues vary based on the number of data/messaging records provided to us by telecommunications carriers for aggregation, translation and distribution among carriers. These revenues are based on the number of wireless roaming subscriber
telephone calls and messages that take place on our customers networks. We recognize revenues at the time the transactions are performed. |
| | Network Services primarily generate revenue by charging per-transaction processing fees, circuit fees and port fees. The monthly SS7 connection fee is based on the
number of links as well as the number of switches to which a customer signals and is recognized in the period when the service is rendered. The per-transaction fees are based on the number of subscriber events and database queries made through our
network and are recognized as revenues at the time the transactions are performed. |
| | Call Processing Services primarily generate revenue by charging per-transaction processing fees and software |
| licensing fees. The per-transaction fee is based on the number of validation, authorization, and other call processing messages generated by wireless subscribers. These revenues are recognized at the time the transactions are performed. TSI provides turn-key software solutions for which it charges customers a software licensing fee. For turnkey software, we recognize revenue when accepted by the customer. |
| | Other Outsourcing Services primarily generate revenue by charging per-minute-of use (MOU) fees, hardware maintenance fees and per-subscriber fees. We recognize
revenues from the MOU-based services at the time the service is performed. Hardware maintenance fees are recognized over the life of the contract. |
Allowance for Doubtful Accounts
We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to pay their invoices to us in full. We regularly review the adequacy of our accounts receivable allowance after considering the size of the accounts receivable balance, each customers expected ability to pay and our collection history with each customer. We review significant invoices that are past due to determine if an allowance is necessary based on the risk category using the factors described above. In addition, we maintain a general reserve for doubtful accounts by applying a percentage based on the aging category.
Long-lived assets
We review our long-lived assets including intangibles for impairment when events or changes in circumstances indicate the carrying value of such assets may not be recoverable and we will review goodwill and intangibles at least annually for impairment. We also evaluate the useful life of assets periodically. The review consists of a comparison of the carrying value of the assets with the assets expected future undiscounted cash flows without interest costs. Estimates of expected future cash flows represent managements best estimate based on reasonable and supportable assumptions and projections. If actual market conditions are less favorable than those projected by management, asset write-downs may be required. Management will continue to evaluate overall industry and company specific circumstances and conditions as necessary.
Restructuring
We have made estimates of the costs to be incurred as a part of our initial restructuring plan arising from our acquisition. These amounts were accrued as a part of our purchase accounting adjustments. These estimates include the amount of severance and other costs expected to be paid between April 2002 and the first quarter of 2003. We have also made estimates of the costs to be incurred as a part of our August 29, 2002 restructuring. These estimates relate to severance related costs expected to be incurred between August 2002 and the second quarter of 2003. We will review both of these estimates until fully paid.
Purchase Accounting
We have made estimates of the fair values of the assets acquired as of February 14, 2002 based on appraisals from third parties and also based on certain internally-generated information. In addition, we have estimated the economic lives of certain of these assets and these lives were used to calculate depreciation and amortization expense.
Recent Accounting Pronouncements
In June 2001, the Financial Accounting Standards Board issued Statements No. 141, Business Combinations, or FAS 141, and No. 142, Goodwill and Other Intangible Assets, or FAS 142. FAS 141 addresses financial accounting and reporting for business combinations while FAS 142 addresses financial accounting and reporting for acquired goodwill and other intangible assets. FAS 141 applies to all business combinations initiated after June 30, 2001 while FAS 142 is required to be applied in fiscal years beginning after December 15, 2001. The adoption of FAS 141 had a material impact on our 2002 financial statements due to the segregation of identifiable intangibles separate from goodwill. Identifiable intangible assets with other than indefinite lives will continue to be amortized in the financial statements, however, goodwill and identifiable intangible assets with indefinite lives will no longer be amortized. Other than the impact on amortization, the adoption of FAS 142 is not expected to have a material impact on our financial statements although we will be required to review our intangibles and goodwill annually for indicators of impairment and this review could result in recognition of impairment losses.
In June 2001, the Financial Accounting Standards Board issued Statement No. 143, Accounting for Asset Retirement Costs. This Statement addresses financial accounting and reporting for obligations associated with the retirement of
tangible long-lived assets and the associated asset retirement costs. This Statement is required to be applied in fiscal years beginning after June 15, 2002. The adoption of this Statement is not expected to have a material impact on our financial statements since we are not currently planning any significant retirements of tangible long-lived assets.
In August 2001, the Financial Accounting Standards Board issued Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, or FAS 144. FAS 144 provides guidance on differentiating between assets held and used and assets to be disposed of. This Statement is required to be applied in fiscal years beginning after December 15, 2001. The adoption of this Statement is not expected to have a material impact on our financial statements, since we are not currently planning to dispose of any significant portions of our long-lived assets.
In April 2002, the Financial Accounting Standards Board issued Statement No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections, or FAS 145. This Statement rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that Statement, FASB Statement No. 64, Extinguishments of Debt Made to Satisfy Sinking Fund Requirements. This Statement also rescinds FASB Statement No. 44, Accounting for Intangible Assets of Motor Carriers. FAS 145 amends FASB Statement No. 13, Accounting for Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. FAS 145 also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or describe their applicability under changed conditions. Certain provisions of FAS 145 related to Statement 13 are effective for transactions occurring after May 15, 2002. All other provisions of this Statement will be effective for financial statements issued on or after May 15, 2002. The adoption of this Statement is not expected to have a material impact on our financial statements since FAS 145 does not change the amount of gain or loss but only the presentation in the income statement. No early extinguishment of debt is currently expected.
In June 2002, the Financial Accounting Standards Board issued Statement No. 146, Accounting for Costs Associated with Exit or Disposal Activities, or FAS 146. This Statement addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies EITF Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The provisions of FAS 146 are effective for exit or disposal activities that are initiated after December 31, 2002. The adoption of this Statement is not expected to have a material impact on our financial statements since we are not currently planning any restructurings after December 31, 2002.
3. Acquisition
On February 14, 2002, TSI Inc. acquired TSI by merging its wholly owned subsidiary, TSI Merger Sub, Inc., with and into TSI (the acquisition). Pursuant to the merger agreement, Verizon Information Services Inc. received merger consideration equal to $770,000 in cash. Fees and expenses of approximately $37,300 were paid. A working capital adjustment of $1,400 was paid to Verizon in May 2002. TSI Inc. is a corporation formed by TSI LLC, which is owned by GTCR Fund VII, L.P., certain of its affiliates and co-investors, G. Edward Evans (TSIs chief executive officer) and certain other members of TSIs management. TSI is a leading provider of mission-critical transaction processing services to wireless telecommunications carriers throughout the world. As a result of the acquisition, the ultimate Parent expects to increase market share due to independence from Verizon.
The acquisition was funded as follows:
| Equity contribution | $ | 255,335 | ||
| Cash held by TSI | 25,000 | |||
| Working capital adjustment paid in May 2002 | 1,400 | |||
| Acquisition fees and expenses paid after closing using cash generated from operations | 6,948 | |||
| Senior credit facility | ||||
| Revolving credit facility | 5,430 | |||
| Term loan, net of discount | 275,000 | |||
| Senior Notes, net of discount | 239,570 | |||
| $ | 808,683 | |||
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at February 14, 2002, the date of the acquisition. The determination of the fair value of assets and liabilities at the acquisition date as well as the identification of other intangible assets is continuing, and may ultimately change, but is not expected to be materially different.
| February 14, 2002 |
||||
| Cash and other current assets | $ | 91,862 | ||
| Property and equipment | 35,049 | |||
| Intangible assets not subject to amortization | ||||
| Trademarks | 51,700 | |||
| Intangible assets subject to amortization(19 year weighted-average useful life) | ||||
| Software (11 year weighted-average useful life) | 78,532 | |||
| Contracts (4 year weighted-average useful life) | 17,400 | |||
| Customer Base (20 year weighted-average useful life) | 216,600 | |||
| Deferred financing costs | 19,269 | |||
| Goodwill | 331,196 | |||
| Total assets acquired | 841,608 | |||
| Current liabilities, excluding long-term debt | (66,273 | ) | ||
| Long-term debt | (520,000 | ) | ||
| Total liabilities assumed | (586,273 | ) | ||
| Net assets acquired | $ | 255,335 | ||
The acquisition was accounted for as a purchase in accordance with Statement of Financial Accounting Standards (SFAS) No. 141, Business Combinations, and EITF 88-16, Basis in Leveraged Buyout Transactions.
The purchase accounting adjustments have been recorded in the accompanying unaudited condensed consolidated financial statements as of February 14, 2002 and are reflected in all periods subsequent to February 13, 2002. The excess purchase price paid by the Parent over its preliminary estimates of the fair market value of the tangible assets and liabilities of TSI as of the date of the acquisition was approximately $331,196 and is reflected as Goodwill in the accompanying unaudited condensed consolidated balance sheet as of September 30, 2002. The purchase price resulted in the recognition of goodwill due to additional value attributable to TSIs market share, enterprise product development capabilities and management team.
In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, the new intangible asset balance has been allocated between identifiable intangible assets and remaining goodwill. Goodwill will not be amortized but is subject to an ongoing assessment for impairment. As a part of the transactions, TSI has elected for income tax purposes to treat the acquisition as an asset purchase resulting in a step-up in tax basis equal to the new book basis. As a result, all deferred taxes were eliminated in purchase accounting. Goodwill will be deductible for tax purposes over a 15-year period beginning February 14, 2002.
The unaudited pro forma results presented below include the effects of the acquisition as if it had been consummated at the beginning of the period prior to acquisition. Pro Forma adjustments arise due to the asset revaluation and debt incurred. The unaudited pro forma financial information below is not necessarily indicative of either future results of operations or results that might have been achieved had the acquisition been consummated at the beginning of the year prior to acquisition.
| Predecessor Three Months Ended September 30, 2001 |
Predecessor Nine Months Ended September 30, 2001 |
Predecessor Period from January 1 to February 13, 2002 |
||||||||
| Revenues | $ | 95,859 | $ | 266,677 | $ | 39,996 | ||||
| Net income | 7,227 | 13,733 | 1,133 | |||||||
| Net income (loss) attributable to common unitholders | $ | 594 | $ | (5,519 | ) | $ | 1,909 | |||
4. Debt
As a part of the financing of the acquisition described in Note 3 above, TSI entered into various debt
agreements all of which are guaranteed by TSI LLC, TSI Inc., TSI Finance and TSI Networks. The following are the amounts outstanding at September 30, 2002:
| $35,000 revolving line of credit, due December 2006, interest payable quarterly, principal payable upon maturity (a) |
$ | | ||
| $285,833 term note due December 2006, interest payable quarterly, principal payable quarterly beginning September 2002net of discount of $15,187 (a) |
270,646 | |||
| $245,000 Senior Notes due February 2009, bearing interest at 12.75%, interest payable semi-annually beginning August 2002, principal payable upon maturitynet of discount of $4,938 (b) |
240,062 | |||
| |
||||
| Total | 510,708 | |||
| Less current portion | (17,864 | ) | ||
| |
||||
| Long-term debt | $ | 492,844 | ||
| |
||||
| (a) | The senior credit facility provides for aggregate borrowings by TSI of up to $328,333 maturing December 2006 (with net proceeds to us on February 14, 2002 of up to $310,000) as follows: |
| | a revolving credit facility of up to $35,000 in revolving credit loans and letters of credit; available for general corporate purposes including working capital, capital expenditures and
acquisitions (funding for acquisitions from the revolving credit facility is limited to an aggregate amount of $15,000. The outstanding balance of the revolving line of credit is $0 as of September 30, 2002; and |
| | a term loan B facility of $293,333 in term loans. Principal outstanding as of September 30, 2002 was $285,833. |
The revolving line of credit and the term note each bear interest at variable rates, at TSIs option:
| | a base rate generally defined as the sum of (i) the higher of (x) the prime rate (as quoted on the British Banking Association Telerate Page 5) and (y) the federal fund effective rate, plus one
half percent (0.50%) per annum) and (ii) an applicable margin (initially 3.50%); or |
| | a LIBOR rate generally defined as the sum of (i) the rate at which eurodollar deposits for one, two, three or six months and, if available to the lenders under the applicable credit facility,
nine or twelve months (as selected by TSI) are offered in the interbank eurodollar market and (ii) an applicable margin (initially 4.50%). |
| The term loan B facilities are subject to equal quarterly installments of principal beginning on September 30, 2002 as set forth in the table below: |
| Year | Term Loan B | |||
| 2002* | $ | 15,000 | ||
| 2003 | 20,000 | |||