Back to GetFilings.com



 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

OR

(  ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to _____________

Commission File Number 001-08728

Florida East Coast Industries, Inc.


(Exact name of Registrant as specified in its charter)
     
Florida   59-2349968

 
 
 
(State or other jurisdiction of
incorporation or organization)
  (IRS Employer
Identification No.)
     
One Malaga Street, St. Augustine, Florida   32084

 
 
 
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code — (904) 829-3421

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 preceding 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 (  )

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). YES (X) NO (  )

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

     
Class   Outstanding at June 30, 2004

 
 
 
Common Stock-no par value   36,939,088 shares

 


 

FLORIDA EAST COAST INDUSTRIES, INC.

PART I
FINANCIAL INFORMATION
INDEX

         
    Page
    Numbers
Item 1. Financial Statements
       
    3  
    4  
    5  
    6-15  
       
    16-25  
    25-26  
    27-28  
    28  
    28  
       
OTHER INFORMATION
       
    29  
    29-30  
    30  
    30-31  

2


 

FLORIDA EAST COAST INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
                 
    June 30
  December 31
    2004
  2003
    (unaudited)        
Assets
               
Current Assets:
               
Cash and cash equivalents
    134,675       125,057  
Accounts receivable (net)
    27,703       23,599  
Materials and supplies
    3,480       1,603  
Assets held for sale (Note 10)
    11,370       7,474  
Deferred income taxes
    3,676       5,986  
Other current assets
    6,246       7,785  
 
   
 
     
 
 
Total current assets
    187,150       171,504  
Properties, Less Accumulated Depreciation
    820,095       814,683  
Other Assets and Deferred Charges
    24,180       22,163  
 
   
 
     
 
 
Total Assets
    1,031,425       1,008,350  
 
   
 
     
 
 
Liabilities and Shareholders’ Equity
               
Current Liabilities:
               
Accounts payable and accrued expenses
    30,797       34,027  
Taxes payable
    14,441       1,884  
Deferred revenue
    7,800       3,000  
Short-term debt (Note 8)
    2,942       2,838  
Accrued casualty and other liabilities
    1,198       1,815  
Other accrued liabilities
    10,525       23,134  
 
   
 
     
 
 
Total current liabilities
    67,703       66,698  
Deferred Income Taxes
    138,368       135,497  
Long-Term Debt, net of current portion (Note 8)
    236,807       238,305  
Accrued Casualty and Other Liabilities
    9,334       9,717  
 
Shareholders’ Equity
               
Common Stock:
    84,846       77,784  
Common stock; no par value; 150,000,000 shares authorized; 37,923,090 shares issued and 36,939,088 shares outstanding at June 30, 2004, and 37,701,406 shares issued and 36,717,404 shares outstanding at December 31, 2003
               
Retained earnings
    514,923       499,708  
Restricted stock deferred compensation
    (5,789 )     (4,592 )
Treasury stock at cost (984,002 shares)
    (14,767 )     (14,767 )
 
   
 
     
 
 
Total shareholders’ equity
    579,213       558,133  
 
   
 
     
 
 
Total Liabilities and Shareholders’ Equity
    1,031,425       1,008,350  
 
   
 
     
 
 

(Prior year’s results have been reclassified to conform to current year’s presentation.)

See accompanying notes to consolidated financial statements (unaudited).

3


 

FLORIDA EAST COAST INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share amounts)
(unaudited)
                                 
    Three Months
  Six Months
    Ended June 30
  Ended June 30
    2004
  2003
  2004
  2003
Operating revenues
                               
Railway operations
    50,102       45,227       98,659       89,498  
Realty rental and services
    17,798       16,915       35,615       33,313  
Realty sales
    2,613       10,228       7,661       25,125  
 
   
 
     
 
     
 
     
 
 
Total revenues
    70,513       72,370       141,935       147,936  
Operating expenses
                               
Railway operations
    37,435       33,999       74,885       69,439  
Realty rental and services
    15,501       16,513       31,671       31,787  
Realty sales
    1,918       2,586       4,117       11,219  
Corporate general & administrative
    3,753       2,981       8,733       5,897  
 
   
 
     
 
     
 
     
 
 
Total expenses
    58,607       56,079       119,406       118,342  
 
Operating profit
    11,906       16,291       22,529       29,594  
 
Interest income
    360       237       556       351  
Interest expense
    (3,773 )     (4,207 )     (7,719 )     (8,504 )
Other income (Note 7)
    5,090       2,942       7,787       5,193  
 
   
 
     
 
     
 
     
 
 
 
    1,677       (1,028 )     624       (2,960 )
 
Income before income taxes
    13,583       15,263       23,153       26,634  
Provision for income taxes
    (5,229 )     (5,877 )     (8,914 )     (10,254 )
 
   
 
     
 
     
 
     
 
 
Income from continuing operations
    8,354       9,386       14,239       16,380  
 
Discontinued Operations (Note 3)
                               
Income (loss) from operation of discontinued operations (net of taxes)
    30       (349 )     164       (238 )
(Loss) gain on disposition of discontinued operations (net of taxes)
    (16 )     215       2,287       27  
 
   
 
     
 
     
 
     
 
 
Income (loss) from discontinued operations
    14       (134 )     2,451       (211 )
 
Net income
    8,368       9,252       16,690       16,169  
 
   
 
     
 
     
 
     
 
 
Earnings Per Share
                               
Income from continuing operations – basic
  $ 0.23     $ 0.26     $ 0.39     $ 0.45  
Income from continuing operations – diluted
  $ 0.22     $ 0.26     $ 0.38     $ 0.45  
Income (loss) from operation of discontinued operations — basic & diluted
        ($ 0.01 )   $ 0.01     ($ 0.01 )
(Loss) gain on disposition of discontinued operations — basic & diluted
              $ 0.06        
 
   
 
     
 
     
 
     
 
 
Net income - basic
  $ 0.23     $ 0.25     $ 0.46     $ 0.44  
Net income - diluted
  $ 0.22     $ 0.25     $ 0.45     $ 0.44  
 
Average shares outstanding – basic
    36,664,203       36,505,016       36,621,332       36,496,492  
Average shares outstanding – diluted
    37,388,454       36,800,438       37,316,356       36,748,713  

(Prior year’s results have been reclassified to conform to current year’s presentation, including discontinued operations.)

See accompanying notes to consolidated financial statements (unaudited).

4


 

FLORIDA EAST COAST INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
(unaudited)
                 
    Six Months
    Ended June 30
    2004
  2003
Cash Flows from Operating Activities
               
Net income
    16,690       16,169  
Adjustments to reconcile net income to cash generated by operating activities:
               
Depreciation and amortization
    24,806       24,481  
Gain on disposition of properties
    (7,268 )     (13,906 )
Deferred taxes
    5,181       10,251  
Other
    3,278       1,676  
 
   
 
     
 
 
 
    42,687       38,671  
Changes in operating assets and liabilities:
               
Accounts receivable
    (4,104 )     (1,845 )
Other current assets
    (1,847 )     (3,580 )
Other assets and deferred charges
    (4,084 )     (3,789 )
Accounts payable
    (3,157 )     (4,912 )
Taxes payable
    12,557       8,690  
Income tax refund
          74,572  
Other current liabilities
    (3,664 )     562  
Accrued casualty and other long-term liabilities
    (1,000 )     (627 )
 
   
 
     
 
 
 
    (5,299 )     69,071  
 
Net cash generated by operating activities
    37,388       107,742  
 
Cash Flows from Investing Activities
               
Purchases of properties
    (47,676 )     (57,109 )
Proceeds from disposition of assets
    20,261       25,125  
 
   
 
     
 
 
Net cash used in investing activities
    (27,415 )     (31,984 )
 
Cash Flows from Financing Activities
               
Payment of mortgage debt
    (1,394 )     (1,297 )
Payment of line of credit
          (53,000 )
Payment of dividends
    (1,476 )     (2,383 )
Proceeds from exercise of options
    3,135       649  
Other
    (620 )     (83 )
 
   
 
     
 
 
Net cash used in financing activities
    (355 )     (56,114 )
 
Net Increase in Cash and Cash Equivalents
    9,618       19,644  
Cash and Cash Equivalents at Beginning of Period
    125,057       83,872  
 
   
 
     
 
 
Cash and Cash Equivalents at End of Period
    134,675       103,516  
 
   
 
     
 
 
Supplemental Disclosure of Cash Flow Information
               
Cash paid (received) for income taxes
    4,700       (74,551 )
 
   
 
     
 
 
Cash paid for interest
    8,905       8,996  
 
   
 
     
 
 

(Prior year’s results have been reclassified to conform to current year’s presentation.)

See accompanying notes to consolidated financial statements (unaudited).

5


 

FLORIDA EAST COAST INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Note 1. General

In the opinion of management, the accompanying unaudited consolidated financial statements reflect all accruals and adjustments considered necessary to present fairly the Company’s financial position as of June 30, 2004 and December 31, 2003, and the results of operations and cash flows for the three-month and six-month periods ended June 30, 2004 and 2003. Results for interim periods are not necessarily indicative of the results to be expected for the year. The consolidated balance sheet as of December 31, 2003 included herein has been derived from the Company’s audited consolidated financial statements for the year ended December 31, 2003. These interim financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2003 filed with the Securities and Exchange Commission.

Certain prior year amounts have been reclassified to conform to the current year’s presentation, including discontinued operations.

Note 2. Recapitalization

On February 27, 2003, FECI’s Board of Directors approved the submission of a proposal to shareholders to amend the Company’s Articles of Incorporation to eliminate the Company’s dual-class structure by reclassifying the Company’s Class A common stock and Class B common stock into a new single class of common stock on a one-for-one basis. The reclassification was subsequently approved at the Annual Meeting of Shareholders held on May 28, 2003. On September 10, 2003, FECI and The St. Joe Company received a favorable ruling from the U.S. Internal Revenue Service regarding FECI’s reclassification of its Class A and Class B common stock into a single class of common stock. The letter ruling confirmed that the proposed reclassification would not have an adverse affect on the tax-free status of the October 2000 spin-off of St. Joe’s equity interest in FECI to St. Joe’s shareholders. FECI filed an amendment to its Articles of Incorporation with the Secretary of State of Florida in order to effect the reclassification on September 22, 2003. The consolidated financial statements reflect the reclassification for all periods presented. The single class of common stock trades on the New York Stock Exchange under the ticker symbol “FLA.”

Note 3. Discontinued Operations

Trucking

During the third quarter of 2002, the Company adopted a plan to discontinue and ceased operations of its regional long-haul trucking operations. The Company largely completed its operational shut down and disposition activities for the trucking operation during the fourth quarter of 2002. Wind-down activities were completed during the second quarter of 2003.

Accordingly, the Company reported the results of the trucking operations and the estimated disposition loss as discontinued operations under the provisions of SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (SFAS 144), and all periods presented have been restated accordingly.

6


 

                                 
    Three Months
  Six Months
    Ended June 30
  Ended June 30
(dollars in thousands)
 
  2004
  2003
  2004
  2003
Summary of Operating Results of Discontinued Operations
                               
Trucking revenues
                       
Trucking expenses
                      (259 )
 
   
 
     
 
     
 
     
 
 
Income before income taxes
                      259  
Income tax expense
                      (100 )
 
   
 
     
 
     
 
     
 
 
Income from operation of discontinued operations
                      159  
 
   
 
     
 
     
 
     
 
 
Gain on disposition of discontinued operations (net of taxes of $134 for the three months ended June 30, 2003 and $17 for the six months ended June 30, 2003.)
          215             27  
 
   
 
     
 
     
 
     
 
 

As a result of the discontinuance, certain liabilities were accrued related to this exit plan. A roll-forward of the liabilities through June 30, 2004 is as follows:

                                 
    Employee
           
    Severance
  Tractor/Trailer
       
(dollars in thousands)
 
  Costs
  Disposition Costs
  Other
  Totals
Accruals @ 12/31/03**
    104             8       112  
Additions & adjustments*
                       
Utilization
    (104 )           (8 )     (112 )
 
   
 
     
 
     
 
     
 
 
Ending balance @ 6/30/04**
                       
 
   
 
     
 
     
 
     
 
 

*-Any additions and adjustments to the liabilities that resulted from changes in estimates or final determinations are accounted for as gain or loss on disposition of discontinued operations on the consolidated financial statements.

**-These amounts are included in Railway’s liabilities.

Real Estate

In accordance with SFAS 144, components of Flagler that meet certain criteria have been accounted for as discontinued operations. Therefore, income or loss attributable to the operations and sale of the components classified as discontinued operations are presented in the statement of income as discontinued operations, net of applicable income taxes.

Discontinued operations include the gain on the sale and the related operations of an office building in 2004, the operations of an industrial building held for sale during 2004, as well as the operations of an industrial building and Flagler’s 50% interest in three buildings held in partnership with Duke Realty disposed of during 2003.

                                 
    Three Months
  Six Months
    Ended June 30
  Ended June 30
(dollars in thousands)
 
  2004
  2003
  2004
  2003
Summary of Operating Results of Discontinued Operations
                               
Flagler realty rental revenues
    179       535       731       1,234  
Flagler realty rental expenses
    133       1,103       465       1,858  
 
   
 
     
 
     
 
     
 
 
Operating income (loss)
    46       (568 )     266       (624 )
Interest income
                      43  
 
   
 
     
 
     
 
     
 
 
Income (loss) before income taxes
    46       (568 )     266       (581 )
Income tax (expense) benefit
    (16 )     219       (102 )     224  
 
   
 
     
 
     
 
     
 
 
Income (loss) from discontinued operations
    30       (349 )     164       (357 )
 
   
 
     
 
     
 
     
 
 
(Loss) gain on disposition of discontinued operations (net of taxes of $9 for the three months ended June 30, 2004 and $1.4 million for the six months ended June 30, 2004.)
    (16 )           2,287        
 
   
 
     
 
     
 
     
 
 

Telecommunications

FECI completed the sale of its wholly owned telecommunications subsidiary, EPIK, to Odyssey Telecorp, Inc. (Odyssey), a privately held holding company specializing in telecom network assets during the fourth

7


 

quarter of 2002. In accordance with SFAS 144, EPIK’s results from operations and the estimated disposition gain have been reported as discontinued operations for all years presented.

                                 
    Three Months
  Six Months
    Ended June 30
  Ended June 30
(dollars in thousands)
 
  2004
  2003
  2004
  2003
Summary of Operating Results of Discontinued Operations
                               
EPIK revenues
                       
EPIK expenses
                      65  
 
   
 
     
 
     
 
     
 
 
Operating loss
                      (65 )
Other income
                       
 
   
 
     
 
     
 
     
 
 
Loss before income taxes
                      (65 )
Income tax benefit
                      25  
 
   
 
     
 
     
 
     
 
 
Loss from discontinued operations
                      (40 )
 
   
 
     
 
     
 
     
 
 

At the time of EPIK’s sale, the Company accrued certain liabilities (primarily employee severance) related to the sale. A roll-forward of the liabilities through June 30, 2004 is as follows:

                         
    Employee
       
    Severance
       
(dollars in thousands)
 
  Costs
  Other
  Totals
Accruals @ 12/31/03
    577             577  
Additions & Adjustments**
                 
Utilization
    (209 )           (209 )
 
   
 
     
 
     
 
 
Ending Balance @ 6/30/04
    368             368  
 
   
 
     
 
     
 
 

**-Any additions and adjustments to the liabilities that resulted from changes in estimates or final determinations are accounted for as gain or loss on disposition of discontinued operations on the consolidated financial statements.

Also, FECI is a guarantor on certain leases (primarily office space) and could be contingently liable if EPIK were to default on certain lease obligations. Estimates for these guarantees were approximately $2.5 million at the time of the sale. These amounts could be subject to change in subsequent periods and are estimated to be $0.8 million at June 30, 2004.

Note 4. Commitments and Contingencies

The Company is the defendant and plaintiff in various lawsuits resulting from its operations. In the opinion of management, appropriate provision has been made in the financial statements for the estimated liability that may result from disposition of such matters. The Company maintains comprehensive liability insurance for bodily injury and property claims, but is self-insured or maintains a significant self-insured retention for these exposures, particularly at Florida East Coast Railway, LLC (FECR). These lawsuits are related to alleged bodily injuries sustained by Railway employees or third parties, employment related matters such as alleged wrongful termination and commercial or contract disputes.

The Company is subject to proceedings and consent decrees arising out of its historic disposal of fuel and oil used in the transportation business. It is the Company’s policy to accrue environmental cleanup costs when it is probable that a liability has been incurred and an amount can be reasonably estimated. As assessments and cleanups proceed, these accruals are reviewed and adjusted.

The Company is participating, together with several other potentially responsible parties (PRPs), in the remediation of a site in Jacksonville, Florida, pursuant to an agreement with the United States Environmental Protection Agency (USEPA). The site previously accepted waste oil from many businesses. The Company has accrued $250,000, which is its estimated share of the total estimated cleanup costs for the site. The cleanup is expected to take approximately five years. Based upon management’s evaluation of the PRPs, which include the City of Jacksonville, CSX Transportation, Inc. and the federal government, the Company does not expect to incur additional material amounts, even though the Company may have joint and several liability. It is possible that the remediation costs could be higher than anticipated, but the Company is not aware of any facts or circumstances, which indicate that the costs are expected to be materially higher than currently anticipated.

8


 

FECR is one of several PRPs alleged to have contributed to the environmental contamination at and near the Miami International Airport (MIA) in a lawsuit filed on or about April 11, 2001 by Miami-Dade County in the Miami-Dade County 11th Judicial Circuit Court. In regard to FECR, Miami-Dade County generally alleges that FECR is or was the owner of sites at or near MIA and that the past acts of an FECR lessee or others contaminated the soil and/or groundwater at those sites, which allegedly impacted MIA property. The County generally seeks damages for past and future remediation costs relating to MIA’s property. The lawsuit was not served on FECR; however, in January 2003 FECR in conjunction with a cooperating parties group made up of named PRPs filed a Notice of Appearance with the court. At the request of those in the cooperating parties group and Miami-Dade County, the court has issued successive orders staying all proceedings while the parties worked to resolve the matter without further litigation. In June 2004, FECR and Miami-Dade County entered into a Settlement Agreement, General Release and Covenant Not to Sue whereby FECR will be released from all claims that have been or could be asserted against FECR in the lawsuit by Miami-Dade County, upon payment to Miami-Dade County of approximately $100,000 and FECR’s release of Miami-Dade County from FECR related claims at MIA. The Settlement Agreement is subject to court approval after a hearing. Whether the court order will be entered as requested by FECR and Miami-Dade County cannot be predicted with certainty. If the Settlement Agreement is not consummated, the Company will defend the matter vigorously. Based on information presently available, management does not expect that resolution of this matter will have a material adverse effect on the Company’s financial position, liquidity or results of operations.

Historic railroad operations at the Company’s main rail facilities have resulted in soil and groundwater impacts. In consultation with the Florida Department of Environmental Protection (FDEP), the Company operates and maintains groundwater treatment systems at its primary facilities. The Company also monitors a small number of sites leased to others, or acquired by the Company or its subsidiaries. Based on management’s ongoing review and monitoring of the sites, and the ability to seek contribution or indemnification from the PRPs, the Company does not expect to incur material additional costs, if any.

It is difficult to quantify future environmental costs as many issues relate to actions by third parties or changes in environmental regulations. However, based on information presently available, management believes that the ultimate disposition of currently known matters will not have a material effect on the financial position, liquidity or results of operations of the Company.

On February 24, 2004, the Broward County Commission approved the negotiated termination of a long-term ground lease between the County and the Company. This termination agreement was subsequently executed and the transaction closed on March 15, 2004.

The ground lease covered 97 acres owned in fee by Broward County at Port Everglades, which is located near Fort Lauderdale, Florida. The County and the Company have now terminated the entire lease. In consideration for the early termination, the Company (a) conveyed title to certain land improvements and a warehouse on the leased property and (b) paid to Broward County $5.4 million reduced by additional rental payments made by the Company from November 2003 until closing and some other minor adjustments, the net additional payment being $3.7 million.

Under the original ground lease, the Company was obligated under a related agreement between the County, the City of Hollywood and the Company (Tri Party Agreement) to make certain annual payments in-lieu-of taxes to the City of Hollywood through the lease term (the amount of the payment is based on the extent of improvements on the leased property). A dispute existed between the Company and the City regarding the effects of the termination of the ground lease on the in-lieu-of-tax payment obligations. The City asserted, based on the Tri Party Agreement, it was entitled to a $10 million lump sum payment as a consequence of the lease termination. The Company, the City and the County entered into a Settlement Agreement pursuant to which the Company agreed to pay the City a lump sum payment of $1.8 million in favor of a full and complete resolution of all claims arising out of the Lease, the Tri Party Agreement and ancillary agreements. The Settlement Agreement terminates the Tri Party Agreement and all ancillary agreements affecting the Company in respect to the leased premises.

During the third quarter of 2003, the Company recorded a charge of $16.4 million ($10.1 million after tax), reflecting management’s estimate of the cost of terminating the ground lease. Final costs of terminating the ground lease, including the settlement with the City, were $16.9 million. The additional costs of $0.5 million were included in the second quarter 2004 operating results.

9


 

FECR committed $1.5 million to jointly fund an overpass over the Medley branch tracks to give access to warehouse space without crossing the railway. The landowner and a customer are also funding this project with FECR’s portion to be paid half in 2004 and half in 2005. The construction of the overpass is contingent upon project costs not exceeding a stipulated total amount.

Note 5. Earnings Per Share

The diluted weighted-average number of shares includes the net shares that would be issued upon the exercise of “in-the-money” stock options using the treasury stock method. Applying the treasury stock method, the “in-the-money” stock options resulted in the dilution of 695,024 shares and 252,221 shares at June 30, 2004 and 2003, respectively. “Out-of-the-money” shares were 1,359,838 shares and 2,192,370 shares at June 30, 2004 and 2003, respectively.

Note 6. Dividends and Stock Repurchase

On June 3, 2004, the Company declared a dividend of $.05 per share on all issued and outstanding common stock, payable July 1, 2004 to shareholders of record June 17, 2004. The determination of the amount of future cash dividends, if any, to be declared and paid by the Company will depend upon, among other things, the Company’s financial condition, funds from operations, level of capital expenditures, future business prospects and other factors deemed relevant by the Board of Directors. In addition, on August 28, 2003, the Board of Directors authorized the expenditure of up to $75 million to repurchase the Company’s outstanding common stock through a program of open market purchases and privately negotiated transactions. At June 30, 2004, $2.9 million of stock had been repurchased through this program.

Subsequent to June 30, 2004, the Company announced an agreement to purchase 5.5 million shares of common stock from The Alfred I. duPont Testamentary Trust and The Nemours Foundation for $34.50 per share or approximately $190 million. The transaction is expected to close on August 13, 2004. This transaction will exhaust the remaining $72 million that existed under the previous $75 million stock repurchase authorization. As a result, on August 4, 2004, the Board of Directors authorized the expenditure of $40 million to repurchase common stock through a program of open market purchases and privately negotiated transactions from time to time after the closing of the repurchase from the Trust and Foundation.

Note 7. Other Income

                                 
    Three Months
  Six Months
    Ended June 30
  Ended June 30
(dollars in thousands)
 
  2004
  2003
  2004
  2003
Pipe & wire crossings/signboards
    3,435       1,136       4,464       1,897  
Fiber lease income
    1,807       1,650       3,499       3,295  
Other (net)
    (152 )     156       (176 )     1  
 
   
 
     
 
     
 
     
 
 
 
    5,090       2,942       7,787       5,193