Otelco Reports Third Quarter 2012 Results
Interest Expense
Interest expense decreased 8.8% to 5.7 million in the three months ended September 30, 2012, from $6.2 million in the quarter ended September 30, 2011. The decrease in interest expense was primarily driven by the lower effective interest rate on the outstanding balance on our long-term notes payable upon the expiration of our interest rate swaps in first quarter 2012.
Change in Fair Value of Derivatives
The Company had two interest rate swap agreements intended to hedge changes in interest rates on its senior debt that expired during first quarter 2012. The liability for the swap decreased $0.7 million in third quarter 2011, accounting for the difference.
Adjusted EBITDA Adjusted EBITDA for the three months ended September 30, 2012, was $11.4 million compared to $11.1 million for the same period in 2011 and $10.8 million in the second quarter of 2012. See financial tables for a reconciliation of Adjusted EBITDA to net income (loss). Balance Sheet As of September 30, 2012, the Company had cash and cash equivalents of $27.2 million compared to $12.4 million at the end of 2011. The second quarter distribution of $3.2 million in interest to our IDS shareowners, and $0.3 million in interest to our bond holders, occurred on July 2, 2012 as June 30, 2012 was a non-banking day. The third and fourth quarter interest to our IDS shareowners and bond holders has been deferred by the Board of Directors. Capital Expenditures Capital expenditures were $0.9 million for the quarter, reflecting continued investment in infrastructure and cost saving projects. Third Quarter Earnings Conference Call Otelco has scheduled a conference call, which will be broadcast live over the internet, on Wednesday, November 7, 2012, at 10:30 a.m. ET. To participate in the call, participants should dial (719) 325-2495 and ask for the Otelco call 10 minutes prior to the start time. Investors, analysts and the general public will also have the opportunity to listen to the conference call free over the internet by visiting the Company's website at www.OtelcoInc.com or www.earnings.com. To listen to the live call online, please visit the website at least 15 minutes early to register, download and install any necessary audio software. For those who cannot listen to the live webcast, a replay of the webcast will be available on the Company's website at www.OtelcoInc.com or www.earnings.com for 30 days. A one-week telephonic replay may also be accessed by calling (719) 457-0820 and using the Confirmation Code 8646648. ABOUT OTELCO Otelco Inc. provides wireline telecommunications services in Alabama, Maine, Massachusetts, Missouri, New Hampshire, Vermont and West Virginia. The Company’s services include local and long distance telephone, network access, transport, digital high-speed data lines and dial-up internet access, cable television and other telephone related services. With approximately 100,000 voice and data access lines, which are collectively referred to as access line equivalents, Otelco is among the top 25 largest local exchange carriers in the United States based on number of access lines. Otelco operates eleven incumbent telephone companies serving rural markets, or rural local exchange carriers. It also provides competitive retail and wholesale communications services through several subsidiaries. For more information, visit the Company’s website at www.OtelcoInc.com. FORWARD LOOKING STATEMENTS Statements in this press release that are not statements of historical or current fact constitute forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties, and other unknown factors that could cause the actual results of the Company to be materially different from the historical results or from any future results expressed or implied by such forward-looking statements, including as a result of the inherent unreliability of guidance. In addition to statements which explicitly describe such risks and uncertainties, such as guidance related to Adjusted EBITDA, readers are urged to consider statements labeled with the terms “believes”, “belief,” “expects,” ‘intends,” “anticipates,” “plans,” or similar terms to be uncertain and forward-looking. The forward-looking statements contained herein are also subject generally to other risks and uncertainties that are described from time to time in the Company’s filings with the Securities and Exchange Commission.| OTELCO INC. | ||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||
| (unaudited) | ||||||||||
| December 31, | September 30, | |||||||||
| 2011 | 2012 | |||||||||
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash and cash equivalents | $ | 12,393,792 | $ | 27,184,689 | ||||||
| Accounts receivable: | ||||||||||
| Due from subscribers, net of allowance for doubtful accounts of $260,568 and $246,683, respectively | 4,355,632 | 4,637,315 | ||||||||
| Unbilled receivables | 2,183,465 | 2,068,608 | ||||||||
| Other | 5,449,074 | 5,053,612 | ||||||||
| Materials and supplies | 1,780,820 | 1,999,700 | ||||||||
| Prepaid expenses | 1,328,475 | 1,505,162 | ||||||||
| Deferred income taxes | 726,310 | 816,933 | ||||||||
| Total current assets | 28,217,568 | 43,266,019 | ||||||||
| Property and equipment, net | 65,881,975 | 57,925,140 | ||||||||
| Goodwill | 188,954,840 | 44,956,840 | ||||||||
| Intangible assets, net | 20,545,691 | 8,278,909 | ||||||||
| Investments | 1,943,805 | 1,924,672 | ||||||||
| Deferred financing costs | 4,485,324 | 4,058,049 | ||||||||
| Deferred income taxes | 7,454,443 | 7,575,073 | ||||||||
| Other assets | 240,667 | 505,358 | ||||||||
| Total assets | $ | 317,724,313 | $ | 168,490,060 | ||||||
| Liabilities and Stockholders' Deficit | ||||||||||
| Current liabilities | ||||||||||
| Accounts payable | $ | 1,490,717 | $ | 1,228,228 | ||||||
| Accrued expenses | 6,034,104 | 11,331,331 | ||||||||
| Advance billings and payments | 1,590,689 | 1,566,957 | ||||||||
| Deferred income taxes | 353,285 | 387,720 | ||||||||
| Customer deposits | 143,657 | 119,027 | ||||||||
| Total current liabilities | 9,612,452 | 14,633,263 | ||||||||
| Deferred income taxes | 48,112,384 | 23,179,653 | ||||||||
| Interest rate swaps | 241,438 | - | ||||||||
| Advance billings and payments | 615,584 | 801,921 | ||||||||
| Other liabilities | 403,823 | 428,932 | ||||||||
| Long-term notes payable | 271,106,387 | 271,020,389 | ||||||||
| Total liabilities | 330,092,068 | 310,064,158 | ||||||||
| Stockholders' Deficit | ||||||||||
| Class A Common Stock, $.01 par value-authorized 20,000,000 shares; issued and outstanding 13,221,404 shares | 132,214 | 132,214 | ||||||||
| Retained deficit | (12,499,969 | ) | (141,706,312 | ) | ||||||
| Total stockholders' deficit | (12,367,755 | ) | (141,574,098 | ) | ||||||
| Total liabilities and stockholders' deficit | $ | 317,724,313 | $ | 168,490,060 | ||||||
| OTELCO INC. | ||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
| 2011 | 2012 | 2011 | 2012 | |||||||||||||||||
| Revenues | $ | 25,302,747 | $ | 24,427,896 | $ | 76,195,806 | $ | 74,515,910 | ||||||||||||
| Operating expenses | ||||||||||||||||||||
| Cost of services | 10,985,814 | 10,360,737 | 32,762,538 | 32,038,028 | ||||||||||||||||
| Selling, general and administrative expenses | 3,248,746 | 3,310,285 | 9,485,763 | 10,140,303 | ||||||||||||||||
| Depreciation and amortization | 4,944,033 | 4,613,756 | 15,176,030 | 15,018,751 | ||||||||||||||||
| Long-lived assets impairment - PP&E | - | - | - | 2,874,000 | ||||||||||||||||
| Long-lived assets impairment - intangibles | - | - | - | 5,748,000 | ||||||||||||||||
| Goodwill impairment | - | (344,256 | ) | - | 143,653,744 | |||||||||||||||
| Total operating expenses | 19,178,593 | 17,940,522 | 57,424,331 | 209,472,826 | ||||||||||||||||
| Income (loss) from operations | 6,124,154 | 6,487,374 | 18,771,475 | (134,956,916 | ) | |||||||||||||||
| Other income (expense) | ||||||||||||||||||||
| Interest expense | (6,222,487 | ) | (5,673,925 | ) | (18,591,790 | ) | (17,162,230 | ) | ||||||||||||
| Change in fair value of derivatives | 654,791 | - | 1,641,032 | 241,438 | ||||||||||||||||
| Other income | 6,189 | 1,293 | 388,686 | 311,505 | ||||||||||||||||
| Total other expenses | (5,561,507 | ) | (5,672,632 | ) | (16,562,072 | ) | (16,609,287 | ) | ||||||||||||
| Income (loss) before income tax | 562,647 | 814,742 | 2,209,403 | (151,566,203 | ) | |||||||||||||||
| Income tax benefit (expense) | 322,815 | (498,436 | ) | (36,013 | ) | 24,690,134 | ||||||||||||||
| Net income (loss) available to common stockholders | $ | 885,462 | $ | 316,306 | $ | 2,173,390 | $ | (126,876,069 | ) | |||||||||||
| Common shares outstanding | 13,221,404 | 13,221,404 | 13,221,404 | 13,221,404 | ||||||||||||||||
| Net income (loss) per common share | $ | 0.07 | $ | 0.02 | $ | 0.16 | $ | (9.60 | ) | |||||||||||
| Dividends declared per common share | $ | 0.18 | $ | - | $ | 0.53 | $ | 0.18 | ||||||||||||
| OTELCO INC. | ||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
| (unaudited) | ||||||||||
| Nine Months Ended | ||||||||||
| September 30, | ||||||||||
| 2011 | 2012 | |||||||||
| Cash flows from operating activities: | ||||||||||
| Net income (loss) | $ | 2,173,390 | $ | (126,876,069 | ) | |||||
| Adjustments to reconcile net income (loss) to cash flows from operating activities: | ||||||||||
| Depreciation | 8,751,166 | 7,942,242 | ||||||||
| Amortization | 6,424,864 | 7,076,507 | ||||||||
| Long-lived assets impairment - PP&E | - | 2,874,000 | ||||||||
| Long-lived assets impairment - intangibles | - | 5,748,000 | ||||||||
| Goodwill impairment | - | 143,653,744 | ||||||||
| Amortization of debt premium | (76,595 | ) | (85,998 | ) | ||||||
| Amortization of loan costs | 1,026,072 | 1,026,072 | ||||||||
| Change in fair value of derivatives | (1,641,032 | ) | (241,438 | ) | ||||||
| Provision for deferred income taxes | - | (24,765,293 | ) | |||||||
| Provision for uncollectible revenue | 545,338 | 351,856 | ||||||||
| Changes in operating assets and liabilities; net of operating assets and liabilities acquired: | ||||||||||
| Accounts receivables | (1,654,102 | ) | (123,220 | ) | ||||||
| Material and supplies | (182,086 | ) | (218,880 | ) | ||||||
| Prepaid expenses and other assets | 111,735 | (443,247 | ) | |||||||
| Accounts payable and accrued liabilities | (17,338 | ) | 4,840,028 | |||||||
| Advance billings and payments | (141,154 | ) | 162,605 | |||||||
| Other liabilities | 39,841 | 195,186 | ||||||||
| Net cash from operating activities | 15,360,099 | 21,116,095 | ||||||||
| Cash flows used in investing activities: | ||||||||||
| Acquisition and construction of property and equipment | (8,448,004 | ) | (3,396,129 | ) | ||||||
| Net cash used in investing activities | (8,448,004 | ) | (3,396,129 | ) | ||||||
| Cash flows used in financing activities: | ||||||||||
| Cash dividends paid | (6,990,817 | ) | (2,330,272 | ) | ||||||
| Principal repayment of long-term debt | (385,828 | ) | - | |||||||
| Loan origination costs | - | (598,797 | ) | |||||||
| Net cash used in financing activities | (7,376,645 | ) | (2,929,069 | ) | ||||||
| Net (decrease) increase in cash and cash equivalents | (464,550 | ) | 14,790,897 | |||||||
| Cash and cash equivalents, beginning of period | 18,226,374 | 12,393,792 | ||||||||
| Cash and cash equivalents, end of period | $ | 17,761,824 | $ | 27,184,689 | ||||||
| Supplemental disclosures of cash flow information: | ||||||||||
| Interest paid | $ | 17,642,313 | $ | 13,058,959 | ||||||
| Income taxes paid | $ | 165,061 | $ | 76,749 | ||||||
Select the service that is right for you!
COMPARE ALL SERVICESAction Alerts PLUS
TRY IT FREEJim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.
Product Features:
- $2.5+ million portfolio
- Large-cap and dividend focus
- Intraday trade alerts from Cramer
- Weekly roundups
Dividend Stock Advisor
TRY IT FREENew! $49.95/yr
Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.
Product Features:
- Diversified model portfolio of dividend stocks
- Alerts when market news affect the portfolio
- Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Stocks Under $10
TRY IT FREEDavid Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.
Product Features:
- Model portfolio
- Stocks trading below $10
- Intraday trade alerts
- Weekly roundups
Real Money
TRY IT FREE24/7 market commentary from Jim Cramer and 20+ veteran Wall Street gurus. Get access to the latest trading ideas on stocks, options, and ETFs as well as a real-time forum to see the pros exchanging their investment ideas.
Product Features:
- Jim Cramer + 20 Wall Street pros
- Intraday commentary & news
- Real-time trading forum
- Actionable trade ideas
Real Money Pro
TRY IT FREEAll of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.
Product Features:
- Real Money + Doug Kass + 15 more Wall Street Pros
- Intraday commentary & news
- Ultra-actionable trading ideas
Options Profits
TRY IT FREEOur options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.
Product Features:
- 100+ monthly options trading ideas
- Actionable options commentary & news
- Real-time trading community
- Options TV
