Attached files

file filename
8-K - FORM 8-K - NTELOS HOLDINGS CORP.d309454d8k.htm

Exhibit 99.1

Investor Relations Contacts:

Jeffrey Goldberger / Rob Fink

KCSA Strategic Communications

P: 212-896-1249 / 212-896-1206

Email: jgoldberger@kcsa.com / rfink@kcsa.com

NTELOS Holdings Corp. Reports Fourth Quarter

and Year-End 2011 Operating Results

–Adjusted EBITDA of $34.0 Million in Q4

–Completes Spin-Off of Wireline Business

–Declares Quarterly Dividend of $0.42 Per Share

WAYNESBORO, VA – February 29, 2012 – NTELOS Holdings Corp. (“the Company,” NASDAQ: NTLS), a leading regional provider of nationwide wireless voice and data communications services with operations in Virginia, West Virginia, and portions of Pennsylvania, Kentucky, Ohio, Maryland and North Carolina, today announced operating results for its fourth quarter and year ended December 31, 2011.

Fourth Quarter Highlights

 

 

Sprint wholesale revenues for the fourth quarter 2011 increased almost 30% to $37.9 million compared to $29.2 million for the same period in 2010;

 

 

Subscriber churn for the fourth quarter 2011 improved to 3.4% compared to 3.5% for the same period in 2010;

 

 

Net subscriber losses for the fourth quarter 2011 were (500) compared to (1,300) for the same period in 2010; and

 

 

Data ARPU for the fourth quarter 2011 increased 28% to $17.36 from $13.56 for the same period of 2010.

“Fourth quarter results reflect positively on the continued strength of our Sprint wholesale business, combined with quantifiable improvements in our retail operations. I am extremely encouraged by the increased competitiveness of our retail distribution model, which experienced favorable growth of prepay subscribers and a significant reduction in postpaid subscriber net losses during the quarter, especially when compared to the past few quarters,” noted James A. Hyde, CEO of NTELOS Holdings Corp.

Highlights from Continued Operations

 

   

Operating revenues for the fourth quarter 2011 were $106.0 million, up 3% from the fourth quarter 2010. Operating revenues for the year 2011 were $422.6 million, up 4% compared to the year 2010. The increase in operating revenues in both periods was primarily due to an increase in Sprint wholesale revenues offsetting a decline in retail revenues.

 

   

Retail revenues, which includes subscriber and equipment revenues, were $66.3 million for the fourth quarter 2011 compared to $71.5 million for fourth quarter 2010. Retail revenues for the year 2011 were $278.1 million compared to $289.3 million for the year 2010.

 

   

Wholesale and Other revenues, primarily driven by the Company’s Strategic Network Alliance with Sprint, increased 28% to $39.6 million for the fourth quarter 2011 compared to $31.0 million for the fourth quarter 2010. Wholesale and Other revenues for the year 2011 were $144.5 million, a 23% increase over $117.5 million for the year 2010.


   

Adjusted EBITDA was $34.0 million for the fourth quarter 2011 compared to $34.0 million for the fourth quarter 2010. Adjusted EBITDA was $143.1 million for the year 2011 compared to $142.1 million for the year 2010.

 

   

Income from Continuing Operations, less Net Income Attributable to Noncontrolling Interests, was $4.3 million, or $0.21 per basic share, for fourth quarter of 2011 compared to $4.9 million, or $0.23 per basic share, in the same period in 2010. Net Income from Continuing Operations, less Net Income Attributable to Noncontrolling Interests, was $21.7 million, or $1.04 per basic share, for the year 2011 compared to $27.9 million, or $1.35 per basic share, for the year 2010.

Total Subscribers

 

   

Total subscribers were 414,500 as of December 31, 2011, essentially flat with 415,000 at the end of Q3 2011.

 

   

Total gross additions for the fourth quarter were 41,600 compared to 44,200 in the same period of 2010. Total net subscriber losses for the fourth quarter were (500) compared to (1,300) for the same period in 2010.

 

   

Total gross additions for 2011 were 158,100 compared to 164,600 in 2010. Total net subscriber losses for the year 2011 were (17,900) compared to (6,100) for 2010.

Postpay Subscribers

 

   

Postpay subscriber gross additions for fourth quarter were 20,700, a 3% decrease from the fourth quarter 2010 and a 25% increase from third quarter 2011. The improvement in the fourth quarter 2011 compared to the third quarter 2011 was the combination of the Company’s improved retail store experience, increased focus on indirect points of distribution and consistent and improved messaging around the competitiveness of the Company’s offerings.

 

   

Net postpay subscriber losses were (1,900) for the fourth quarter 2011, compared to an increase of 1,000 for the fourth quarter 2010 and a decrease of (6,400) for the third quarter 2011.

 

   

At year end, total postpay subscribers were 292,400.

Prepay Subscribers

 

   

Prepay subscriber gross additions for fourth quarter were 20,900, compared to 22,900 for the fourth quarter 2010 and 20,000 for third quarter 2011. The improved quarter-over-quarter results for the fourth quarter 2011 were primarily due to the continued success of the Company’s $45 per month, all-inclusive rate plan introduced in June 2011, which eliminated a competitive pricing disadvantage and, through anticipated churn reductions, potentially enhances lifetime revenues.

 

   

Net prepay subscriber additions were 1,400 for the fourth quarter 2011, compared to a decrease of (2,300) in the fourth quarter 2010 and a decrease of (3,400) for the third quarter 2011.

 

   

At year end, total prepay subscribers were 122,100.

Mr. Hyde continued, “The strength of our combined wholesale and retail models continues to gain momentum. Our relationship with Sprint has never been stronger, driven in part by Sprint’s own subscriber growth, improved smartphone penetration and commensurate data ARPU increases. Similarly, the improved subscriber experience at our upgraded retail locations, combined with simple and competitively priced voice and data plans and a commitment to superior customer service, bodes well for the continued success of NTELOS within our operational footprint.”

Discontinued Operations

The Company completed the separation of its wireless and wireline operations with the spin-off of Lumos Networks Corp. (Nasdaq: LMOS) on October 31, 2011. The wireline results are reflected as Discontinued Operations for all periods presented. As such, the reported operating results are reflective of the wireless operations of NTELOS, including certain expenses related to the business separation. In addition, the Company recorded an after tax charge


of $65.7 million, recorded in Discontinued Operations, related to an October 31, 2011 impairment of goodwill, property, plant and equipment and other intangible assets of the Rural Local Exchange Carrier (“RLEC”) portion of the spun-off wireline business.

Net Income (Loss)

Net Loss, after Net Income Attributable to Noncontrolling Interests, was ($60.5) million, or ($2.91) per basic share, for the fourth quarter 2011 compared to Net Income, after Net Income Attributable to Noncontrolling Interests, of $8.7 million, or $0.41 per basic share, in the fourth quarter 2010. Net Loss, after Net Income Attributable to Noncontrolling Interests, was ($23.7) million, or ($1.14) per basic share, for the year 2011 compared to Net Income, after Net Income Attributable to Noncontrolling Interests, of $44.8 million, or $2.17 per basic share, for the year 2010. The Net Loss, after Net Income Attributable to Noncontrolling Interests, for the fourth quarter 2011 and the full year 2011 reflects the impairment charge recorded in Discontinued Operations as described above.

Declaration of Dividend

On February 24, 2012, the Company’s Board of Directors declared a quarterly cash dividend on its common stock in the amount of $0.42 per share to be paid on April 12, 2012 to stockholders of record on March 14, 2012.

Business Outlook

The Company will provide financial guidance updates during the Fourth Quarter 2011 Earnings Conference Call scheduled for today, February 29, 2012, at 10:00 A.M. ET.

Conference Call

The Company will host a conference call with investors and analysts to discuss its fourth quarter and year 2011 results this morning, February 29, 2012, at 10:00 a.m. ET. To participate, please dial 1-877-317-6789, 1-866-605-3852 in Canada and +1 412-317-6789 for international approximately 10 minutes before the scheduled start of the call. The conference call will also be accessible live on the Investor Relations section of the nTelos website at http://ir.ntelos.com.

An archive of the conference call will be available online at http://ir.ntelos.com beginning approximately two hours after the call and continuing until March 8, 2012. A replay will also be available via telephone by dialing 1-877-344-7529, 1-412-317-0088 internationally and entering access code 10010813 beginning approximately two hours after the call and continuing until March 8, 2012.

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 derivatives, net income attributable to noncontrolling interests, other expenses/income, equity based compensation charges, acquisition related charges, net loss from discontinued operations and costs related to the separation of the wireless and wireline companies.

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 is a key metric used by investors to determine if the Company is generating sufficient cash flows to continue to generate shareholder value, provide liquidity for future growth and continue to fund dividends and dividend increases, and the increased weight of this metric reflects the Company’s increased focus on improving this key metric. ARPU provides management useful information concerning the appeal of NTELOS rate plans and service offerings and the Company’s performance in attracting and retaining high value customers.


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), operating through its subsidiaries as “nTelos Wireless,” is headquartered in Waynesboro, VA, and provides high-speed, dependable nationwide voice and data coverage for over 400,000 retail subscribers based in Virginia, West Virginia and portions of Maryland, North Carolina, Pennsylvania, Ohio and Kentucky. nTelos’s licensed territories have a total population of approximately 8 million residents, of which its wireless network covers approximately 5.9 million residents. nTelos is also the exclusive wholesale provider of network services to Sprint Nextel in the western Virginia and West Virginia portions of its territories for all Sprint CDMA wireless customers. Additional information about NTELOS is available at www.ntelos.com or www.facebook.com/nteloswireless and www.twitter.com/ntelos_wireless.

SPECIAL NOTE FROM THE COMPANY REGARDING FORWARD-LOOKING STATEMENTS

Any statements contained in this press release or made on the above-referenced conference call 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: our ability to attract and retain retail subscribers to our services; the dependence on our affiliation with Sprint Nextel (“Sprint”); a potential increase in roaming rates and wireless handset subsidy costs; rapid development and intense competition in the telecommunications industry; the potential to experience a high rate of customer turnover; the potential for Sprint and others to build networks in our markets; cash and capital requirements; operating and financial restrictions imposed by our senior credit facility; adverse economic conditions; federal and state regulatory fees, requirements and developments; loss of ability to use our current cell sites; our ability to realize the benefits anticipated following the spinoff of our wireline business; our continued reliance on indirect channels of retail distribution; 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 filings, including our Annual Reports filed on Form 10-K.

Exhibits:

 

   

Condensed Consolidated Balance Sheets

 

   

Condensed Consolidated Statements of Operations

 

   

Reconciliation of Net Income Attributable to Adjusted EBITDA

 

   

Key Metrics

 

   

ARPU Reconciliation


NTELOS Holdings Corp.

 

Condensed Consolidated Balance Sheets (audited)

 

     December 31,
2011
     December 31,
2010
 
(in thousands)              

ASSETS

     

Current Assets

     

Cash

   $ 59,950       $ 15,187   

Restricted cash

     199         1,148   

Accounts receivable, net

     36,292         35,523   

Inventories and supplies

     7,570         7,058   

Other receivables

     2,587         1,160   

Income tax receivable

     —           11,008   

Prepaid expenses and other

     11,858         10,258   

Current assets of discontinued operations 1

     —           32,595   
  

 

 

    

 

 

 
     118,456         113,937   
  

 

 

    

 

 

 

Securities and investments

     1,403         1,165   

Property, plant and equipment, net

     288,368         293,092   

Other Assets

     

Goodwill

     63,700         63,700   

Customer relationship intangibles, net

     9,447         12,978   

Trademarks and other intangibles, net

     3,889         4,355   

Radio spectrum licenses in service

     115,866         115,449   

Radio spectrum licenses not in service

     16,452         16,859   

Deferred income taxes

     —           5,888   

Deferred charges and other assets

     10,409         13,416   

Non-current assets of discontinued operations 1

     —           508,606   
  

 

 

    

 

 

 
     219,763         741,251   
  

 

 

    

 

 

 

Total Assets

   $ 627,990       $ 1,149,445   
  

 

 

    

 

 

 

LIABILITIES AND EQUITY

     

Current Liabilities

     

Current portion of long-term debt

   $ 4,412       $ 8,017   

Accounts payable

     18,118         18,994   

Dividends payable

     8,902         11,749   

Advance billings and customer deposits

     10,003         11,673   

Accrued compensation

     5,326         6,518   

Accrued interest

     137         3,727   

Deferred revenue

     720         —     

Accrued operating taxes

     4,528         2,324   

Other accrued liabilities

     3,605         4,633   

Current liabilities of discontinued operations 1

     —           30,251   
  

 

 

    

 

 

 
     55,751         97,886   
  

 

 

    

 

 

 

Long-Term Liabilities

     

Long-term debt

     453,997         739,109   

Other long-term liabilities

     67,108         47,314   

Long-term liabilities of discontinued operations 1

     —           86,277   
  

 

 

    

 

 

 
     521,105         872,700   
  

 

 

    

 

 

 

Equity

     51,134         178,859   
  

 

 

    

 

 

 

Total Liabilities and Equity

   $ 627,990       $ 1,149,445   
  

 

 

    

 

 

 

 

1 

On October 31, 2011, the wireline operations of NTELOS were separated through a spin-off of Lumos Networks Corp. The results of these wireline operations are reflected as discontinued operations for all periods presented.


NTELOS Holdings Corp.

 

Condensed Consolidated Statements of Operations (audited)

 

     Three months ended:     Year ended:  

(in thousands, except per share amounts)

   December 31,
2011
    December 31,
2010
    December 31,
2011
    December 31,
2010
 

Operating Revenues

   $ 105,996      $ 102,483      $ 422,629      $ 406,793   

Operating Expenses

        

Cost of sales and services (exclusive of items shown separately below)

     36,219        34,919        143,323        135,803   

Customer operations

     29,106        29,275        117,105        108,664   

Corporate operations

     9,496        8,017        32,206        28,658   

Depreciation and amortization

     17,589        15,015        63,083        58,016   

Accretion of asset retirement obligations

     156        188        658        770   
  

 

 

   

 

 

   

 

 

   

 

 

 
     92,566        87,414        356,375        331,911   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     13,430        15,069        66,254        74,882   

Other Income (Expenses)

        

Interest expense

     (5,463     (6,766     (23,380     (24,728

(Loss) gain on derivatives

     (31     (147     (264     (147

Corporate financing fees

     (1,366     —          (1,567     —     

Other (expense) income, net

     223        208        (1,240     (413
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations Before Income Taxes

     6,793        8,364        39,803        49,594   

Income Tax Expense

     2,072        3,065        16,363        20,251   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations

     4,721        5,299        23,440        29,343   

Discontinued Operations, net

     (64,812     3,717        (45,386     16,882   

Net Income

     (60,091     9,016        (21,946     46,225   

Net Income from Continuing Operations Attributable to Noncontrolling Interests

     (447     (363     (1,769     (1,417
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Attributable to NTELOS Holdings Corp.

   $ (60,538   $ 8,653      $ (23,715   $ 44,808   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted Earnings per Common Share Attributable to NTELOS Holdings Corp. Stockholders: 1

        

Income per share - basic

        

Continuing operations

   $ 0.21      $ 0.23      $ 1.04      $ 1.35   

Discontinued operations

   $ (3.12   $ 0.18      $ (2.18   $ 0.82   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (2.91   $ 0.41      $ (1.14   $ 2.17   

Income per share - diluted

        

Continuing operations

   $ 0.20      $ 0.23      $ 1.02      $ 1.34   

Discontinued operations

   $ (3.06   $ 0.18      $ (2.13   $ 0.81   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (2.86   $ 0.41      $ (1.11   $ 2.15   

Weighted average shares outstanding - basic

     20,817        20,878        20,779        20,661   

Weighted average shares outstanding - diluted

     21,187        21,004        21,276        20,847   

Cash Dividends Declared per Share - Common Stock

   $ 0.42      $ 0.56      $ 2.10      $ 2.24   

 

1 

All share and per-share amounts presented in this quarterly report and on Form 10-K have been adjusted for the impact of the reverse stock split which occurred after market close on October 31, 2011 in connection with the Business Separation.


NTELOS Holdings Corp.

 

Reconciliation of Net Income Attributable to NTELOS Holdings Corp. to Adjusted EBITDA

(in thousands)

 

     Three months ended:     Year ended:  
     December 31,
2010
    December 31,
2011
    December 31,
2010
    December 31,
2011
 

Net income attributable to NTELOS Holdings Corp.

   $ 8,653      $ (60,538   $ 44,808      $ (23,715

Net income attributable to noncontrolling interests

     (363     (447     (1,417     (1,769
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 9,016      $ (60,091   $ 46,225      $ (21,946

Discontinued operations

     3,717        (64,812     16,882        (45,386
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

   $ 5,299      $ 4,721      $ 29,343      $ 23,440   

Interest expense

     6,766        5,463        24,728        23,380   

Loss (gain) on derivatives

     147        31        147        264   

Income taxes

     3,065        2,072        20,251        16,363   

Corporate financing fees

     —          1,366        —          1,567   

Other expense (income)

     (208     (223     413        1,240   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 15,069      $ 13,430      $ 74,882      $ 66,254   

Depreciation and amortization

     15,015        17,589        58,016        63,083   

Accretion of asset retirement obligations

     188        156        770        658   

Equity based compensation

     1,426        1,225        5,270        6,072   

Acquisition related charges

     1,987        (41     2,815        —     

Business separation charges 1

     352        1,640        352        6,988   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 34,037      $ 33,999      $ 142,105      $ 143,055   

 

1 

Charges for legal and consulting services in connection with the separation of the wireless and wireline operations.


NTELOS Holdings Corp.

 

Key Metrics

                                Year ended:  

Quarter Ended:

  12/31/2010     3/31/2011     6/30/2011     9/30/2011     12/31/2011     12/31/2010     12/31/2011  
Subscribers              

Beginning Subscribers

    433,700        432,400        429,500        424,800        415,000        438,500        432,400   
 

Prepay

    128,000        125,600        127,900        122,800        120,000        131,800        125,600   
 

Postpay

    305,700        306,800        301,600        302,000        295,000        306,700        306,800   

Gross Additions

    44,200        42,900        37,100        36,500        41,600        164,600        158,100   
 

Prepay

    22,900        25,000        19,200        20,000        20,900        88,200        85,100   
 

Postpay

    21,300        17,900        17,900        16,500        20,700        76,400        73,000   

Disconnections

    45,500        45,800        41,800        46,300        42,100        170,700        176,000   
 

Prepay

    25,200        23,100        24,500        23,400        19,500        93,700        90,500   
 

Postpay

    20,300        22,700        17,300        22,900        22,600        77,000        85,500   

Net Additions (Losses)

    (1,300     (2,900     (4,700     (9,800     (500     (6,100     (17,900
 

Prepay

    (2,300     1,900        (5,300     (3,400     1,400        (5,400     (5,400
 

Postpay

    1,000        (4,800     600        (6,400     (1,900     (700     (12,500

Ending Subscribers

    432,400        429,500        424,800        415,000        414,500        432,400        414,500   
 

Prepay

    125,600        127,900        122,800        120,000        122,100        125,600        122,100   
 

Postpay

    306,800        301,600        302,000        295,000        292,400        306,800        292,400   

Churn, net

    3.5     3.5     3.3     3.7     3.4     3.3     3.5
 

Prepay

    6.7     6.0     6.5     6.5     5.4     5.9     6.1
 

Postpay

    2.2     2.5     1.9     2.6     2.6     2.1     2.4
Other Items              

ARPU

  $ 51.60      $ 50.80      $ 49.96      $ 49.77      $ 48.57      $ 50.85      $ 49.79   
 

Prepay

  $ 36.53      $ 34.98      $ 33.30      $ 33.68      $ 33.01      $ 36.88      $ 33.76   
 

Postpay

  $ 57.79      $ 57.41      $ 56.90      $ 56.26      $ 54.94      $ 56.99      $ 56.39   

Data ARPU

  $ 13.56      $ 14.54      $ 15.46      $ 16.17      $ 17.36      $ 12.08      $ 15.86   

Licensed Population (millions)

    8.0        8.0        8.0        8.1        8.1        8.0        8.1   

Covered Population (millions)

    5.8        5.8        5.9        5.9        5.9        5.8        5.9   

Total Cell Sites

    1,313        1,315        1,326        1,337        1,353        1,313        1,353   

Strategic Network Alliance Revenues (000’s)

             

Total Voice

  $ 20,642      $ 21,054      $ 21,678      $ 22,825      $ 23,122      $ 77,634      $ 88,679   

Total Data

    8,518        9,989        10,983        12,579        14,780        26,057        48,330   

Revenue Minimum Adjustment

    —          —          —          —          —          6,657        —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 29,160      $ 31,044      $ 32,661      $ 35,403      $ 37,901      $ 110,348      $ 137,010   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


NTELOS Holdings Corp.

 

ARPU Reconciliation

   Three months ended:     Year ended:  

Average Revenue per Handset/Unit (ARPU) 1

   December 31,
2010
    December 31,
2011
    December 31,
2010
    December 31,
2011
 
(amounts in thousands except for subscribers and ARPU)                         

Operating Revenues

     102,482        105,996        406,793        422,629   

Less: Equipment revenue from sales to new customers

     (1,936     (2,877     (8,233     (9,091

Less: Equipment revenue from sales to existing customers

     (3,240     (3,642     (14,893     (17,793

Less: Wholesale & Other revenue

     (30,566     (39,326     (116,575     (143,477
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS gross subscriber revenue

   $ 66,740      $ 60,151      $ 267,092      $ 252,268   

Less: prepay subscriber revenue

     (13,335     (11,588     (58,918     (48,758

(Less) Plus: adjustments to prepay subscriber revenue

     (427     (304     (276     (1,175
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS gross postpay subscriber revenue

   $ 52,978      $ 48,259      $ 207,898      $ 202,335   
  

 

 

   

 

 

   

 

 

   

 

 

 

Prepay subscriber revenue

     13,335        11,588        58,918        48,758   

Plus (Less): adjustments to prepay subscriber revenue

     427        304        276        1,175   
  

 

 

   

 

 

   

 

 

   

 

 

 

Wireless gross prepay subscriber revenue

   $ 13,762      $ 11,892      $ 59,194      $ 49,933   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average subscribers

     431,151        412,851        437,735        422,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total ARPU

   $ 51.60      $ 48.57      $ 50.85      $ 49.79   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average postpay subscribers

     305,556        292,775        303,986        298,992   
  

 

 

   

 

 

   

 

 

   

 

 

 

Postpay ARPU

   $ 57.79      $ 54.94      $ 56.99      $ 56.39   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average prepay subscribers

     125,595        120,076        133,750        123,264   
  

 

 

   

 

 

   

 

 

   

 

 

 

Prepay ARPU

   $ 36.53      $ 33.01      $ 36.88      $ 33.76   
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS gross subscriber revenue

   $ 66,740      $ 60,151      $ 267,092      $ 252,268   

Less: PCS voice and other feature revenue

     (49,201     (38,651     (203,657     (171,882
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS data revenue

   $ 17,539      $ 21,500      $ 63,435      $ 80,386   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average subscribers

     431,151        412,851        437,735        422,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Data ARPU

   $ 13.56      $ 17.36      $ 12.08      $ 15.86   
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS gross postpay subscriber revenue

   $ 52,978      $ 48,259      $ 207,898      $ 202,335   

Less: Wireless postpay voice and other feature revenue

     (39,590     (33,224     (158,890     (144,114
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS postpay data revenue

   $ 13,388      $ 15,035      $ 49,008      $ 58,221   
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS gross prepay subscriber revenue

   $ 13,762      $ 11,892      $ 59,194      $ 49,933   

Less: Wireless prepay voice and other feature revenue

     (9,611     (5,427     (44,768     (27,768
  

 

 

   

 

 

   

 

 

   

 

 

 

PCS prepay data revenue

   $ 4,151      $ 6,465      $ 14,426      $ 22,165   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average postpay subscribers

     305,556        292,775        303,986        298,992   
  

 

 

   

 

 

   

 

 

   

 

 

 

Postpay data ARPU

   $ 14.61      $ 17.12      $ 13.43      $ 16.23   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average prepay subscribers

     125,595        120,076        133,750        123,264   
  

 

 

   

 

 

   

 

 

   

 

 

 

Prepay data ARPU

   $ 11.02      $ 17.95      $ 8.99      $ 14.99   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1 

Average monthly revenues per subscriber/unit with service, or ARPU, is an industry metric that measures service revenues per period divided by the weighted average number of subscribers with service during that period. ARPU as defined may not be similar to ARPU measures of other companies, is not a measurement under GAAP and should be considered in addition to, but not as a substitute for, the information contained in the Company’s statement of operations. The Company closely monitors the effects of new rate plans and service offerings on ARPU in order to determine their effectiveness. ARPU provides management useful information concerning the appeal of NTELOS rate plans and service offerings and the Company’s performance in attracting and retaining high value customers.