- UZD Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
United States Cellular Corporat (UZD) 8-KCurrent report
Filed: 31 Oct 03, 12:00am
Exhibit 99.1 |
U.S. Cellular issued a press release on Oct. 22 reporting certain third-quarter and nine-month operating data. The press release can be found in the Conference Call section of the Investor Relations section ofwww.uscellular.com. In addition, the company hosted a joint conference call on Oct. 22 and discussed certain third-quarter operating data. U.S. Cellular willnot be hosting another conference call to discuss third-quarter results. Interested parties may listen to the Oct. 22 replay by accessing the Conference Call section of the Investor Relations section ofwww.uscellular.com or athttp://www.firstcallevents.com/service/ajwz390314455gf12.html. In addition, certain financial and statistical information contained in the conference call presentation was posted to the U.S. Cellular web site together with reconciliations to GAAP of any non-GAAP information. |
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 |
UNITED STATES CELLULAR CORPORATION |
Quarter Ended | 9/30/03 | 6/30/03 | 3/31/03 | 12/31/02 | 9/30/02 | ||||||||||||
Consolidated Markets: | |||||||||||||||||
Total population (000s) (1) | 45,817 | 41,288 | 41,288 | 41,048 | 41,048 | ||||||||||||
Customer units | 4,268,000 | 4,343,000 | 4,240,000 | 4,103,000 | 3,943,000 | ||||||||||||
Net customer unit activations | 66,000 | 103,000 | 137,000 | 160,000 | 76,000 | ||||||||||||
Market penetration (1) | 9.32 | % | 10.52 | % | 10.27 | % | 10.00 | % | 9.61 | % | |||||||
Markets in operation (2) | 141 | 150 | 149 | 149 | 149 | ||||||||||||
Cell sites in service | 4,082 | 4,106 | 3,987 | 3,914 | 3,750 | ||||||||||||
Average monthly revenue per unit (3) | $ | 49.05 | $ | 47.38 | $ | 45.05 | $ | 47.91 | $ | 49.31 | |||||||
Retail service revenue per unit (3) | $ | 39.57 | $ | 38.69 | $ | 37.05 | $ | 38.69 | $ | 38.95 | |||||||
Inbound roaming revenue per unit (3) | $ | 4.65 | $ | 4.41 | $ | 4.36 | $ | 5.37 | $ | 6.52 | |||||||
Long-distance/other revenue per unit (3) | $ | 4.83 | $ | 4.28 | $ | 3.64 | $ | 3.85 | $ | 3.84 | |||||||
Minutes of use (MOU) (4) | 435 | 424 | 377 | 359 | 327 | ||||||||||||
Postpay churn rate per month (5) | 1.6 | % | 1.5 | % | 1.6 | % | 1.8 | % | 2.0 | % | |||||||
Marketing cost per gross | |||||||||||||||||
customer unit addition (6) | $ | 405 | $ | 378 | $ | 358 | $ | 369 | $ | 348 | |||||||
Capital Expenditures ($000s) | $ | 135,111 | $ | 163,076 | $ | 140,926 | $ | 281,615 | $ | 192,256 |
(1) | Market penetration is calculated using 2002 Claritas population estimates for 9/30/03, 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. The 9/30/03 total population amounts exclude the population of the 10 markets transferred to AWE in August 2003 and include the population of the 14 markets acquired from AWE in August 2003. |
(2) | Represents only those markets which have begun marketing operations. |
(3) | Per unit revenue measurements are derived from Service Revenues as reported in Financial Highlights for each respective quarter as follows: |
(Dollars in thousands) | ||||||||||||||||||
Service Revenues per Financial Highlights | $ | 628,440 | $ | 610,109 | $ | 564,601 | $ | 575,387 | $ | 561,240 | ||||||||
Components: | ||||||||||||||||||
Retail service revenue during quarter | $ | 506,983 | $ | 498,176 | $ | 464,341 | $ | 464,633 | $ | 443,290 | ||||||||
Inbound roaming revenue during quarter | $ | 59,638 | $ | 56,840 | $ | 54,606 | $ | 64,533 | $ | 74,243 | ||||||||
Long-distance/other revenue during quarter | $ | 61,819 | $ | 55,093 | $ | 45,654 | $ | 46,221 | $ | 43,707 | ||||||||
Divided by average customers during quarter (000s) | 4,271 | 4,292 | 4,178 | 4,003 | 3,794 | |||||||||||||
Divided by three months in each quarter | 3 | 3 | 3 | 3 | 3 | |||||||||||||
Average monthly revenue per unit | $ | 49.05 | $ | 47.38 | $ | 45.05 | $ | 47.91 | $ | 49.31 | ||||||||
Retail service revenue per unit | $ | 39.57 | $ | 38.69 | $ | 37.05 | $ | 38.69 | $ | 38.95 | ||||||||
Inbound roaming revenue per unit | $ | 4.65 | $ | 4.41 | $ | 4.36 | $ | 5.37 | $ | 6.52 | ||||||||
Long-distance/other revenue per unit | $ | 4.83 | $ | 4.28 | $ | 3.64 | $ | 3.85 | $ | 3.84 |
(4) | Average monthly local minutes of use per customer (without roaming). |
(5) | Postpay churn rate per month is calculated by dividing the average monthly postpay customer disconnects during the quarter by the average postpay customer base for the quarter. |
(6) | The numerator of this calculation is the sum of Marketing and Selling Expenses and Cost of Equipment Sold, less Equipment Sales Revenues (excluding agent rebates related to customer retention), for each respective quarter. The numerator is then divided by the number of gross customers activated on the U.S. Cellular network for each respective quarter to arrive at marketing cost per gross customer unit addition. |
3 |
UNITED STATES CELLULAR CORPORATION |
Increase (Decrease) | ||||||||||||||
2003 | 2002 | Amount | Percent | |||||||||||
Operating Revenues | ||||||||||||||
Service Revenues | $ | 628,440 | $ | 561,240 | $ | 67,200 | 12 | .0% | ||||||
Equipment Sales | 28,903 | 18,546 | 10,357 | 55 | .8% | |||||||||
657,343 | 579,786 | 77,557 | 13 | .4% | ||||||||||
Operating Expenses | ||||||||||||||
System Operations(Excluding all amounts included in Depreciation below) | 153,724 | 136,367 | 17,357 | 12 | .7% | |||||||||
Marketing and Selling | 101,589 | 91,060 | 10,529 | 11 | .6% | |||||||||
Cost of Equipment Sold | 53,383 | 51,595 | 1,788 | 3 | .5% | |||||||||
General and Administrative | 150,894 | 135,191 | 15,703 | 11 | .6% | |||||||||
Depreciation | 89,797 | 93,355 | (3,558 | ) | (3 | .8%) | ||||||||
Amortization of Deferred Charges and Customer Lists | 12,367 | 9,521 | 2,846 | 29 | .9% | |||||||||
(Gain) on Assets Held for Sale | (1,442 | ) | -- | (1,442 | ) | N/M | ||||||||
560,312 | 517,089 | 43,223 | 8 | .4% | ||||||||||
Operating Income | 97,031 | 62,697 | 34,334 | 54 | .8% | |||||||||
Investment Income | 11,301 | 12,963 | (1,662 | ) | (12 | .8%) | ||||||||
Interest (Expense) | (15,615 | ) | (13,306 | ) | (2,309 | ) | (17 | .4%) | ||||||
(Loss) on Investments | -- | (34,210 | ) | 34,210 | N/M | |||||||||
Other Income | 1,019 | 885 | 134 | 15 | .1% | |||||||||
Income Before Income Taxes and Minority Interest | 93,736 | 29,029 | 64,707 | 222 | .9% | |||||||||
Income Tax Expense | 47,364 | 15,460 | 31,904 | 206 | .4% | |||||||||
Income Before Minority Interest | 46,372 | 13,569 | 32,803 | 241 | .7% | |||||||||
Minority Share of Income | (4,633 | ) | (2,594 | ) | (2,039 | ) | (78 | .6%) | ||||||
Net Income | $ | 41,739 | $ | 10,975 | $ | 30,764 | 280 | .3% | ||||||
Weighted Average Common and Series A Common Shares (000s) (Basic) | 86,142 | 86,095 | 47 | |||||||||||
Earnings Per Common and Series A Common Share ("EPS") (Basic) | $ | 0.48 | $ | 0.13 | $ | 0.35 | 269 | .2% | ||||||
Earnings Per Common and Series A Common Share ("EPS") (Diluted) | $ | 0.48 | $ | 0.13 | $ | 0.35 | 269 | .2% | ||||||
N/M — Percent change not meaningful |
4 |
UNITED STATES CELLULAR CORPORATION |
Increase (Decrease) | ||||||||||||||
2003 | 2002 | Amount | Percent | |||||||||||
Operating Revenues | ||||||||||||||
Service Revenues | $ | 1,803,150 | $ | 1,523,506 | $ | 279,644 | 18 | .4% | ||||||
Equipment Sales | 89,917 | 59,039 | 30,878 | 52 | .3% | |||||||||
1,893,067 | 1,582,545 | 310,522 | 19 | .6% | ||||||||||
Operating Expenses | ||||||||||||||
System Operations(Excluding all amounts included in Depreciation below) | 438,721 | 362,426 | 76,295 | 21 | .1% | |||||||||
Marketing and Selling | 309,058 | 249,185 | 59,873 | 24 | .0% | |||||||||
Cost of Equipment Sold | 175,510 | 118,550 | 56,960 | 48 | .0% | |||||||||
General and Administrative | 483,981 | 356,702 | 127,279 | 35 | .7% | |||||||||
Depreciation | 272,773 | 228,289 | 44,484 | 19 | .5% | |||||||||
Amortization of Deferred Charges and Customer Lists | 42,165 | 23,748 | 18,417 | 77 | .6% | |||||||||
Loss on Assets Held for Sale | 25,558 | -- | 25,558 | N/M | ||||||||||
1,747,766 | 1,338,900 | 408,866 | 30 | .5% | ||||||||||
Operating Income | 145,301 | 243,645 | (98,344 | ) | (40 | .4%) | ||||||||
Investment Income | 37,163 | 30,711 | 6,452 | 21 | .0% | |||||||||
Interest (Expense) | (47,513 | ) | (30,993 | ) | (16,520 | ) | (53 | .3%) | ||||||
(Loss) on Investments | (3,500 | ) | (278,909 | ) | 275,409 | 98 | .7% | |||||||
Other Income | 2,801 | 4,924 | (2,123 | ) | (43 | .1%) | ||||||||
Income (Loss) Before Income Taxes and Minority Interest | 134,252 | (30,622 | ) | 164,874 | N/M | |||||||||
Income Tax Expense (Benefit) | 68,493 | (3,856 | ) | 72,349 | N/M | |||||||||
Income (Loss) Before Minority Interest | 65,759 | (26,766 | ) | 92,525 | N/M | |||||||||
Minority Share of Income | (9,549 | ) | (6,248 | ) | (3,301 | ) | (52 | .8%) | ||||||
Income (Loss) Before Cumulative Effect of Accounting Change | 56,210 | (33,014 | ) | 89,224 | N/M | |||||||||
Cumulative effect of accounting change, net of tax | -- | 4,097 | (4,097 | ) | N/M | |||||||||
Net Income (Loss) | $ | 56,210 | $ | (28,917 | ) | $ | 85,127 | N/M | ||||||
Weighted Average Common and Series A Common Shares (000s) (Basic) | 86,132 | 86,077 | 55 | |||||||||||
Earnings Per Common and Series A Common Share ("EPS") (Basic) | $ | 0.65 | $ | (0.34 | ) | $ | 0.99 | N/M | ||||||
Basic EPS Before Cumulative Effect of Accounting Change | $ | 0.65 | $ | (0.39 | ) | $ | 1.04 | 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) | $ | 0.65 | $ | (0.34 | ) | $ | 0.99 | N/M | ||||||
Diluted EPS Before Cumulative Effect of Accounting Change | $ | 0.65 | $ | (0.39 | ) | $ | 1.04 | N/M | ||||||
Diluted EPS from Cumulative Effect of Accounting Change | $ | -- | $ | 0.05 | $ | (0.05 | ) | N/M |
N/M — Percent change not meaningful |
5 |
UNITED STATES CELLULAR CORPORATION ASSETS |
September 30, 2003 | December 31, 2002 | |||||||
Current Assets | ||||||||
Cash and cash equivalents | ||||||||
General funds | $ | 21,945 | $ | 14,155 | ||||
Affiliated cash equivalents | -- | 709 | ||||||
21,945 | 14,864 | |||||||
Accounts receivable | 273,901 | 315,251 | ||||||
Inventory | 39,674 | 55,490 | ||||||
Prepaid expenses and other current assets | 51,274 | 67,668 | ||||||
386,794 | 453,273 | |||||||
Investments | ||||||||
Licenses | 1,111,780 | 1,038,556 | ||||||
Goodwill | 549,780 | 643,629 | ||||||
Customer list, net | 27,201 | 40,087 | ||||||
Deferred licenses | 47,158 | -- | ||||||
Marketable equity securities | 211,178 | 185,961 | ||||||
Investments in unconsolidated entities, net | 178,417 | 161,451 | ||||||
Notes and interest receivable--long-term | 6,476 | 7,287 | ||||||
2,131,990 | 2,076,971 | |||||||
Property, Plant and Equipment | ||||||||
In service and under construction | 3,339,146 | 3,085,583 | ||||||
Less accumulated depreciation | 1,248,339 | 1,051,792 | ||||||
2,090,807 | 2,033,791 | |||||||
Deferred Charges | ||||||||
System development costs, net | 107,754 | 114,642 | ||||||
Other, net | 23,359 | 21,164 | ||||||
131,113 | 135,806 | |||||||
Total Assets | $ | 4,740,704 | $ | 4,699,841 | ||||
NOTE: Certain December 31, 2002 amounts have been changed to conform to current period presentation. |
6a |
UNITED STATES CELLULAR CORPORATION LIABILITIES AND SHAREHOLDERS' EQUITY |
September 30, 2003 | December 31, 2002 | |||||||
Current Liabilities | ||||||||
9% senior notes | $ | -- | $ | 45,200 | ||||
Notes payable | 470,000 | 460,000 | ||||||
Accounts payable | ||||||||
Affiliates | 5,446 | 4,958 | ||||||
Trade | 179,619 | 301,929 | ||||||
Customer deposits and deferred revenues | 94,032 | 82,639 | ||||||
Accrued interest | 5,203 | 9,295 | ||||||
Accrued taxes | 51,049 | 24,401 | ||||||
Accrued compensation | 32,493 | 30,279 | ||||||
Other current liabilities | 24,311 | 20,323 | ||||||
862,153 | 979,024 | |||||||
Long-term Debt | ||||||||
Long-term debt-affiliates | 105,000 | 105,000 | ||||||
6% zero coupon convertible debentures | 155,356 | 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 | ||||||
813,212 | 806,460 | |||||||
Deferred Liabilities and Credits | 520,613 | 444,255 | ||||||
Minority Interest | 61,395 | 55,068 | ||||||
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 | 1,307,646 | 1,307,185 | ||||||
Treasury Shares | (115,473 | ) | (117,262 | ) | ||||
Accumulated other comprehensive income | 20,142 | 10,307 | ||||||
Retained earnings | 1,182,964 | 1,126,752 | ||||||
2,483,331 | 2,415,034 | |||||||
Total Liabilities and Shareholders' Equity | $ | 4,740,704 | $ | 4,699,841 | ||||
NOTE: Certain December 31, 2002 amounts have been changed to conform to current period presentation. |
6b |