Exhibit 99.1 |
As previously announced, TDS and USM will hold a joint teleconference on July 23, 2003 at 10:00 am Chicago time. Interested parties may listen to the call live on the TDS Web site atwww.teldta.comin the Conference Call section of Investor Relations. |
Contact: | Kenneth R. Meyers, Executive Vice President - Finance - U.S. Cellular (773) 399-8900kmeyers@uscellular.com |
Mark A. Steinkrauss, Vice President, Corporate Relations -TDS (312) 592-5384mark.steinkrauss@teldta.com |
• | Customer units totaled 4,343,000, a 22% increase from 3,547,000 customers one year earlier. |
• | Net customer unit activations from distribution channels totaled 103,000 during the quarter, compared to 43,000 activations for the same quarter of 2002. |
• | For the quarter, the company recorded postpay churn of 1.5%, which is very favorable to industry averages. |
• | Average monthly retail service revenue per customer increased 2% year-over-year in the quarter to $38.69, compared to $37.93 in the same period a year ago. |
|
Net adds | 475,000 – 500,000 | ||
Service revenues | $2.35 – $2.4 billion | ||
Depreciation and amortization | $445 – $450 million | ||
Operating income* | $170 – $190 million | ||
Capital spending | $650 – $670 million |
*Includes $27 million in operating expenses related to loss on assets held for sale related tothe planned AWE exchange. |
UNITED STATES CELLULAR CORPORATION |
Quarter Ended | 6/30/03 | 3/31/03 | 12/31/02 | 9/30/02 | 6/30/02 | ||||||||||||
Consolidated Markets: | |||||||||||||||||
Total population (000s) (1) | 41,288 | 41,288 | 41,048 | 41,048 | 30,384 | ||||||||||||
Customer units | 4,343,000 | 4,240,000 | 4,103,000 | 3,943,000 | 3,547,000 | ||||||||||||
Net customer unit activations | 103,000 | 137,000 | 160,000 | 76,000 | 43,000 | ||||||||||||
Market penetration (1) | 10.52 | % | 10.27 | % | 10.00 | % | 9.61 | % | 11.67 | % | |||||||
Markets in operation (2) | 150 | 149 | 149 | 149 | 148 | ||||||||||||
Cell sites in service | 4,106 | 3,987 | 3,914 | 3,750 | 3,145 | ||||||||||||
Average monthly revenue per unit | $ | 47.38 | $ | 45.05 | $ | 47.91 | $ | 49.31 | $ | 47.48 | |||||||
Retail service revenue per unit | $ | 38.69 | $ | 37.05 | $ | 38.69 | $ | 38.95 | $ | 37.93 | |||||||
Inbound roaming revenue per unit | $ | 4.41 | $ | 4.36 | $ | 5.37 | $ | 6.52 | $ | 5.90 | |||||||
Long-distance/other revenue per unit | $ | 4.28 | $ | 3.64 | $ | 3.85 | $ | 3.84 | $ | 3.65 | |||||||
Minutes of use (MOU) (3) | 424 | 377 | 359 | 327 | 280 | ||||||||||||
Postpay churn rate per month | 1.5 | % | 1.6 | % | 1.8 | % | 2.0 | % | 1.7 | % | |||||||
Marketing cost per gross | |||||||||||||||||
customer unit addition (4) | $ | 378 | $ | 358 | $ | 369 | $ | 348 | $ | 386 | |||||||
Capital Expenditures ($000s) | $ | 163,076 | $ | 140,926 | $ | 281,615 | $ | 192,256 | $ | 156,699 |
(1) | Market penetration is calculated using 2002 Claritas population estimates for 6/30/03 and 3/31/03 and 2001 Claritas estimates for all other periods. "Total population" represents the total incremental population of each of U.S. Cellular's consolidated markets, regardless of whether the market has begun marketing operations. |
(2) | Represents only those markets which have begun marketing operations. |
(3) | Average monthly local minutes of use per customer (without roaming). |
(4) | Due to changes in accounting for agent rebates, for all periods shown this measurement is no longer calculable using information from the financial statements as reported. |
4 |
UNITED STATES CELLULAR CORPORATION |
Increase (Decrease) | ||||||||||||||||
2003 | 2002 | Amount | Percent | |||||||||||||
Operating Revenues | ||||||||||||||||
Service Revenues | $ | 610,109 | $ | 501,153 | $ | 108,956 | 21 | .7% | ||||||||
Equipment Sales | 29,701 | 23,186 | 6,515 | 28 | .1% | |||||||||||
639,810 | 524,339 | 115,471 | 22 | .0% | ||||||||||||
Operating Expenses | ||||||||||||||||
System Operations | 147,032 | 118,138 | 28,894 | 24 | .5% | |||||||||||
Marketing and Selling | 98,548 | 78,899 | 19,649 | 24 | .9% | |||||||||||
Cost of Equipment Sold | 57,362 | 36,588 | 20,774 | 56 | .8% | |||||||||||
General and Administrative | 175,638 | 113,033 | 62,605 | 55 | .4% | |||||||||||
Depreciation | 87,104 | 68,957 | 18,147 | 26 | .3% | |||||||||||
Amortization of Deferred Charges and Customer Lists | 16,167 | 7,452 | 8,715 | 116 | .9% | |||||||||||
Loss on Assets Held for Sale | 3,500 | -- | 3,500 | N/M | ||||||||||||
585,351 | 423,067 | 162,284 | 38 | .4% | ||||||||||||
Operating Income | 54,459 | 101,272 | (46,813 | ) | (46 | .2%) | ||||||||||
Investment Income | 13,484 | 7,287 | 6,197 | 85 | .0% | |||||||||||
Interest (Expense) | (16,444 | ) | (8,657 | ) | (7,787 | ) | (90 | .0%) | ||||||||
(Loss) on Investments | -- | (244,699 | ) | 244,699 | N/M | |||||||||||
Other Income | 1,521 | 2,643 | (1,122 | ) | (42 | .5%) | ||||||||||
Income (Loss) Before Income Taxes and Minority Interest | 53,020 | (142,154 | ) | 195,174 | N/M | |||||||||||
Income Tax Expense (Benefit) | 22,247 | (54,993 | ) | 77,240 | N/M | |||||||||||
Income (Loss) Before Minority Interest | 30,773 | (87,161 | ) | 117,934 | N/M | |||||||||||
Minority Share of Income | (1,659 | ) | (1,221 | ) | (438 | ) | (35 | .9%) | ||||||||
Net Income (Loss) | $ | 29,114 | $ | (88,382 | ) | $ | 117,496 | N/M | ||||||||
Weighted Average Common and Series A Common Shares (000s) (Basic) | 86,134 | 86,083 | 51 | |||||||||||||
Earnings Per Common and Series A Common Share ("EPS") (Basic) | $ | 0.34 | $ | (1.03 | ) | $ | 1.37 | N/M | ||||||||
Earnings Per Common and Series A Common Share ("EPS") (Diluted) | $ | 0.34 | $ | (1.03 | ) | $ | 1.37 | N/M | ||||||||
N/M — Percentage change not meaningful. |
5 |
UNITED STATES CELLULAR CORPORATION |
Increase (Decrease) | |||||||||||||||
2003 | 2002 | Amount | Percent | ||||||||||||
Operating Revenues | |||||||||||||||
Service Revenues | $ | 1,174,710 | $ | 962,266 | $ | 212,444 | 22.1% | ||||||||
Equipment Sales | 61,014 | 40,493 | 20,521 | 50.7% | |||||||||||
1,235,724 | 1,002,759 | 232,965 | 23.2% | ||||||||||||
Operating Expenses | |||||||||||||||
System Operations | 284,997 | 226,059 | 58,938 | 26.1% | |||||||||||
Marketing and Selling | 207,469 | 158,125 | 49,344 | 31.2% | |||||||||||
Cost of Equipment Sold | 122,127 | 66,955 | 55,172 | 82.4% | |||||||||||
General and Administrative | 333,087 | 221,511 | 111,576 | 50.4% | |||||||||||
Depreciation | 182,976 | 134,934 | 48,042 | 35.6% | |||||||||||
Amortization of Deferred Charges and Customer Lists | 29,798 | 14,227 | 15,571 | 109.4% | |||||||||||
Loss on Assets Held for Sale | 27,000 | -- | 27,000 | N/M | |||||||||||
1,187,454 | 821,811 | 365,643 | 44.5% | ||||||||||||
Operating Income | 48,270 | 180,948 | (132,678 | ) | (73.3%) | ||||||||||
Investment Income | 25,862 | 17,748 | 8,114 | 45.7% | |||||||||||
Interest (Expense) | (31,898 | ) | (17,687 | ) | (14,211 | ) | (80.3%) | ||||||||
(Loss) on Investments | (3,500 | ) | (244,699 | ) | 241,199 | N/M | |||||||||
Other Income | 1,782 | 4,039 | (2,257 | ) | (55.9%) | ||||||||||
Income (Loss) Before Income Taxes and Minority Interest | 40,516 | (59,651 | ) | 100,167 | N/M | ||||||||||
Income Tax Expense (Benefit) | 21,129 | (19,316 | ) | 40,445 | N/M | ||||||||||
Income (Loss) Before Minority Interest | 19,387 | (40,335 | ) | 59,722 | N/M | ||||||||||
Minority Share of Income | (4,916 | ) | (3,654 | ) | (1,262 | ) | (34.5%) | ||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | 14,471 | (43,989 | ) | 58,460 | N/M | ||||||||||
Cumulative effect of accounting change, net of tax | -- | 4,097 | (4,097 | ) | N/M | ||||||||||
Net Income (Loss) | $ | 14,471 | $ | (39,892 | ) | $ | 54,363 | N/M | |||||||
Weighted Average Common and Series A Common Shares (000s) (Basic) | 86,127 | 86,068 | 59 | ||||||||||||
Earnings Per Common and Series A Common Share ("EPS") (Basic) | $ | 0.17 | $ | (0.46 | ) | $ | 0.63 | N/M | |||||||
Basic EPS Before Cumulative Effect of Accounting Change | $ | 0.17 | $ | (0.51 | ) | $ | 0.68 | N/M | |||||||
Basic EPS from Cumulative Effect of Accounting Change | $ | -- | $ | 0.05 | $ | (0.05 | ) | N/M | |||||||
Earnings Per Common and Series A Common Share ("EPS") (Diluted) | $ | 0.17 | $ | (0.46 | ) | $ | 0.63 | N/M | |||||||
Diluted EPS Before Cumulative Effect of Accounting Change | $ | 0.17 | $ | (0.51 | ) | $ | 0.68 | N/M | |||||||
Diluted EPS from Cumulative Effect of Accounting Change | $ | -- | $ | 0.05 | $ | (0.05 | ) | N/M |
N/M — Percentage change not meaningful |
6 |
UNITED STATES CELLULAR CORPORATION ASSETS |
June 30, 2003 | December 31, 2002 | |||||||
Current Assets | ||||||||
Cash and cash equivalents | ||||||||
General funds | $ | 24,966 | $ | 14,155 | ||||
Affiliated cash equivalents | 723 | 709 | ||||||
25,689 | 14,864 | |||||||
Accounts receivable | 268,102 | 315,251 | ||||||
Inventory | 87,498 | 55,490 | ||||||
Prepaid expenses and other current assets | 63,514 | 67,668 | ||||||
444,803 | 453,273 | |||||||
Investments | ||||||||
Licenses | 979,759 | 1,038,556 | ||||||
Goodwill | 547,663 | 643,629 | ||||||
Customer list, net | 31,111 | 40,087 | ||||||
Marketable equity securities | 202,879 | 185,961 | ||||||
Investments in unconsolidated entities, net | 171,214 | 161,451 | ||||||
Notes and interest receivable--long-term | 6,476 | 7,287 | ||||||
1,939,102 | 2,076,971 | |||||||
Property, Plant and Equipment | ||||||||
In service and under construction | 3,214,214 | 3,085,583 | ||||||
Less accumulated depreciation | 1,159,849 | 1,051,792 | ||||||
2,054,365 | 2,033,791 | |||||||
Deferred Charges | ||||||||
System development costs, net | 107,375 | 114,642 | ||||||
Other, net | 20,613 | 21,164 | ||||||
127,988 | 135,806 | |||||||
Assets of Operations Held for Sale | 223,876 | -- | ||||||
Total Assets | $ | 4,790,134 | $ | 4,699,841 | ||||
NOTE: Certain December 31, 2002 amounts have been changed to conform to current period presentation. |
7a |
UNITED STATES CELLULAR CORPORATION LIABILITIES AND SHAREHOLDERS' EQUITY |
June 30, 2003 | December 31, 2002 | |||||||
Current Liabilities | ||||||||
9% senior notes | $ | -- | $ | 45,200 | ||||
Notes payable | 605,000 | 460,000 | ||||||
Accounts payable | ||||||||
Affiliates | 4,170 | 4,958 | ||||||
Trade | 205,863 | 301,929 | ||||||
Customer deposits and deferred revenues | 92,898 | 82,639 | ||||||
Accrued interest | 9,858 | 9,295 | ||||||
Accrued taxes | 30,593 | 24,401 | ||||||
Accrued compensation | 26,541 | 30,279 | ||||||
Other current liabilities | 23,040 | 20,323 | ||||||
997,963 | 979,024 | |||||||
Long-term Debt | ||||||||
Long-term debt-affiliates | 105,000 | 105,000 | ||||||
6% zero coupon convertible debentures | 153,065 | 148,604 | ||||||
7.25% unsecured notes | 250,000 | 250,000 | ||||||
Variable prepaid forward contract | 159,856 | 159,856 | ||||||
8.75% notes | 130,000 | 130,000 | ||||||
Other | 13,000 | 13,000 | ||||||
810,921 | 806,460 | |||||||
Deferred Liabilities and Credits | 476,966 | 444,255 | ||||||
Minority Interest | 58,243 | 55,068 | ||||||
Liabilities of Operations Held for Sale | 9,005 | -- | ||||||
Common Shareholders' Equity | ||||||||
Common Shares, par value $1 per share | 55,046 | 55,046 | ||||||
Series A Common Shares, par value $1 per share | 33,006 | 33,006 | ||||||
Additional paid-in capital | 1,306,970 | 1,307,185 | ||||||
Treasury Shares | (115,757 | ) | (117,262 | ) | ||||
Accumulated other comprehensive income | 16,546 | 10,307 | ||||||
Retained earnings | 1,141,225 | 1,126,752 | ||||||
2,437,036 | 2,415,034 | |||||||
Total Liabilities and Shareholders' Equity | $ | 4,790,134 | $ | 4,699,841 | ||||
NOTE: Certain December 31, 2002 amounts have been changed to conform to current period presentation. |
7b |