Nuvera Communications, Inc. - Annual Report: 2005 (Form 10-K)
|
UNITED STATES |
SECURITIES AND EXCHANGE COMMISSION |
Washington, D.C. 20549 |
|
FORM 10-K
x ANNUAL REPORT PURSUANT
TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended December 31, 2005
or
o TRANSITION REPORT PURSUANT
TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 0-3024
NEW ULM TELECOM, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Minnesota |
|
41-0440990 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
27 North Minnesota Street
New Ulm, Minnesota 56073
(Address of principal executive offices and zip code)
Registrants telephone number including area code: 507-354-4111
Securities registered pursuant to Section 12 (b) of the Act: None
Securities registered pursuant to Section 12 (g) of the Act:
Common Stock, $1.66 par value
Title of Class
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes o No x
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes o No x
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 o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer o Accelerated Filer o Non-Accelerated Filer x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of June 30, 2005, the aggregate market value of the common stock held by non-affiliates of the registrant was $45,844,587 based on the last sale price of $9.50 on The OTC Bulletin Board.
The total number of shares of the registrants common stock outstanding as of March 20, 2006: 5,115,435.
Documents Incorporated by Reference: Certain information required by Part III, Items 10-14 of this document is incorporated by reference to specified portions of the registrants definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
TABLE OF CONTENTS
3
This Form 10-K contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, that are based on managements current expectations, estimates and projections about the industry in which the Company operates and managements beliefs and assumptions. Such forward-looking statements are subject to important risks and uncertainties that could cause the Companys future actual results to differ materially from such statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and probabilities, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements, whether as a result of new information, future events or the receipt of new information. See Risk Factors in Item 1A of this Form 10-K. Readers are cautioned not to place undue reliance on these forward-looking statement, which speak only as of the date on which they were made. Except as otherwise required by law, the Company undertakes no obligation to update any of its forward-looking statements for any reason.
|
|
Business |
General Development of Business
New Ulm Telecom, Inc. was incorporated in 1905 under the laws of the State of Minnesota, with headquarters in New Ulm, Minnesota. The Companys principal line of business is the operation of three incumbent local exchange carriers (ILECs). This business consists of connecting customers to the telephone network, providing switched service and dedicated private lines, connecting customers to long distance service providers and providing many other services associated with ILECs. The Company also provides cable television services (CATV), Internet access services, including both dial-up access and high-speed digital subscriber line or DSL access, and long distance service. The Company installs and maintains telephone systems to the areas in and around its ILEC service territory in southern Minnesota and northern Iowa. The Company began offering service as a competitive local exchange carrier (CLEC) in the city of Redwood Falls, Minnesota in 2002. The Company also has a 9.88% investment in Midwest Wireless Holdings L.L.C. (MWH) a wireless communications provider in southern Minnesota, northern Iowa, and southwestern Wisconsin. The Company also has a 25.18% investment in FiberComm, LC, a competitive local exchange carrier (CLEC), in Sioux City, Iowa.
From time to time, New Ulm Telecom, Inc. has combined some of its operations with other telephone companies to establish economies of scale and form new entities such as Midwest Wireless Holdings, L.L.C.. Although the Companys interests in these entities may be deemed investments rather than active operation of a business, the Company intends to remain an operating company and does not intend to become an investment company within the meaning of the Investment Company Act of 1940 (the 1940 Act).
Under the 1940 Act, if the value of the Companys investments (excluding cash and government securities) exceeds 40% of its assets, the Company might, under certain circumstances, be required to register as an investment company under the 1940 Act. The Securities and Exchange Commission has adopted Rule 3a-2, Transient Investment Companies, however, as a safe harbor. Under that Rule, an issuer that determines that it may temporarily be deemed an investment company because of the valuation of its investments may adopt a resolution confirming that it has a bona fide intent to operate as a business other than investing and rely on the Rule 3a-2 safe harbor exemption for the 1040 Act for a period of one year.
As a result of the recent significant increase in the value of the Company ownership in Midwest Wireless Holdings, L.L.C., in March 2006 the Board of Directors of the company adopted a resolution under Rule 3a-2 of the Investment company Act of 1940, stating that:
4
|
|
|
|
(i) |
the Company does not intend to be an investment company within the meaning of the Investment Company Act of 1940, and |
|
(ii) |
the Company will continue to operate its existing telecommunications business. |
The Company has also determined that, under Rule 3a-2, it has until November 18, 2006 to complete any action required to ensure that it would not be deemed an investment company under the 1940 Act because of its ownership of investments. The Company believes that the pending sale of Midwest Wireless Holdings, L.L.C., and the Companys receipt of cash from its investment in Midwest Wireless Holdings, L.L.C., will enable the Company to resolve all issues related to the transient investment company status prior to November 18, 2006.
For purposes of this report, all references to the Company shall mean New Ulm Telecom, Inc. and its subsidiaries.
The Company maintains a website at www.nutelecom.net. The Companys annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K are available free of charge at www.nutelecom.net, as soon as reasonably practicable after such material is filed with or furnished to the SEC.
The Company and its five wholly-owned subsidiaries are organized into three business segments as follows:
|
|
|
Telecom Segment |
||
|
||
|
|
This Segment contains the operations of the Companys incumbent local exchange carriers: (ILECs) New Ulm Telecom, Inc. (New Ulm), the parent company; Western Telephone Company (Western), a wholly-owned subsidiary; Peoples Telephone Company (Peoples), a wholly-owned subsidiary; the Companys competitive local exchange carrier (CLEC) New Ulm Telecom, Inc.; the Companys investment in FiberComm, LC, a CLEC located in Sioux City, Iowa; and the Companys operations that provide Internet and video services. |
|
|
|
Cellular Segment |
||
|
||
|
|
This Segment contains the sales and service of cellular phones and accessories, and the Companys investment in MWH in which New Ulm Cellular #9, Inc. (Cell #9), a wholly-owned subsidiary, owns 7.55% and Peoples, owns 2.33%. The Companys total ownership of MWH was 9.88% as of December 31, 2005. |
|
|
|
Phonery Segment |
||
|
||
|
|
This Segment contains the sales and service of customer premise equipment (CPE) and transport operations of New Ulm Phonery, Inc. (Phonery), a wholly-owned subsidiary, Western, and Peoples. This segment also contains the resale of long distance toll service operations of New Ulm Long Distance, Inc., a wholly-owned subsidiary. |
Financial information about the Companys industry segments is included commencing on page 45 of this Form 10-K.
Narrative Description of Business
Telecom Segment
The Companys core business is the operation of three independent telephone companies, its CLEC operations, its Internet and video operations from which it generates the majority of its revenue. The Company conducts this core business in the Telecom Segment.
The Telecom Segment operates three ILECs (New Ulm, Western, and Peoples) and one CLEC in the City of Redwood Falls, Minnesota. New Ulm and Western are independent telephone companies that are regulated by the Minnesota Public Utilities Commission (MPUC), and Peoples is
5
an independent telephone company that is regulated by the Iowa Utilities Board (IUB). The Telecom Segment has not experienced a major change in the scope or direction of its operations during the past year. At December 31, 2005, the Company served approximately 16,700 access lines. The Company provides telephone service in Minnesota to the cities of New Ulm, Courtland, Klossner, Searles, Redwood Falls (city only), Springfield, Sanborn and the adjacent rural areas in Brown, Nicollet, Blue Earth and Redwood counties in south central Minnesota, approximately 90 to 120 miles southwest of Minneapolis, Minnesota. The segment also operates six cable television systems in Minnesota (in the cities of New Ulm, Courtland, Redwood Falls, Springfield, Sanborn and Jeffers, and the surrounding rural areas), and one cable television system in Iowa (in the city of Aurelia). These systems serve approximately 4,730 customers.
The telecom segment derives its principal revenues from local service charges to its residential and business subscribers and access charges to inter-exchange carriers for providing the carriers access to the Companys local phone networks. Revenues are also received from long distance carriers for providing the billing and collection of long distance toll calls to the Companys subscribers.
Alternatives to the Companys service include customers leasing private line switched voice and data services in or adjacent to the territories served by the Company, which permits the bypassing of local telephone facilities. In addition, microwave transmission services, wireless communications, fiber optic and coaxial cable deployment, Voice over Internet Protocol (VoIP), satellite and other services permit bypass of the local exchange network. These alternatives to local exchange service represent a potential threat to the Companys long-term ability to provide local exchange services at economical rates.
In order to meet the competition present in the industry, New Ulm, Western and Peoples have deployed new technology for their local exchange networks to increase operating efficiencies and to provide new services to their customers. These new technologies include the latest release of digital switching technology on all of the ILECs switches and installation of SS7 (an out-of-band system) for all of its access lines. New Ulm, Western, and Peoples have also constructed fiber rings (redundant route designs which allow traffic to re-route if trouble appears in the network) that protect their local networks and enable them to provide a reliable level of service to their customers. The value of the local network is also enhanced by the ability to offer access to high-speed Internet (DSL) to over 95% of their customers. DSL technology offers customers access to high-speed Internet and traditional voice connectivity over the same connection. In addition, New Ulm and Western have enhanced their networks to offer video services over the same facilities that provide their customers with voice and Internet access. This technology is available to approximately 85% of their access lines.
New Ulm currently has competition in the City of Redwood Falls, Minnesota in the provision of traditional telephone service. Qwest is the incumbent provider. (New Ulm entered Redwood Falls as a CLEC in September 2002.) Competition currently exists in the other communities and areas served by New Ulm, Western or Peoples for traditional telephone service from wireless communications, and the Company expects competition to increase from service providers offering VoIP. The Company is also facing competition in the Minnesota communities of New Ulm, Redwood Falls, and Springfield in the provision of video services. Time Warner is the incumbent provider for video services in New Ulm and Mediacom is the incumbent provider in Redwood Falls and Springfield. Several companies also compete with the Company in providing Internet services. New Ulm, Western, and Peoples respond to competitive pressure with active programs to market products, to bundle services and to enhance their infrastructure for higher customer satisfaction.
6
Competition also exists for some of the services provided by inter-exchange carriers, such as customer billing services, dedicated private lines, and network switching. This competition comes primarily from the inter-exchange carriers themselves. The provision of these services is of a contractual nature and is primarily directed by the inter-exchange carriers. Other services, such as directory advertising, operator services and cellular communications, are open to competition. Competition is based primarily on service and customer experience.
Cellular Segment
The Cellular Segment derives its revenue from the sales and service of cellular phones and accessories, and the Companys ownership in MWH. Cell #9 owns a 7.55% and Peoples owns a 2.33% interest in MWH. MWH provides cellular phone service in southern Minnesota, northwestern Iowa and southwestern Wisconsin. The Company records equity earnings in MWH from Cell #9s and Peoples equity ownership in MWH.
Phonery Segment
The Phonery Segment provides sales and service of CPE and transport operations of Phonery, Western, and Peoples. This segments activities also include the resale of long distance toll service operations of New Ulm Long Distance, Inc.
The Phonery Segment is a non-regulated telecommunications business which sells and services telephone apparatus, toll transport services and provides voice-mail services on a retail level primarily in the areas served by New Ulm, Western and Peoples. Phonery specializes in quality custom installation and maintenance of local networking and transport solutions in telecommunications for end user customers.
There are a number of companies engaged in the sale of telephone equipment at the retail level competing with the Phonery segment. Competition is based primarily on price, service, and customer experience. No company is dominant in this field.
Regulatory Matters
The Companys consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and, where applicable, conform to the accounting principles as prescribed by federal and state telephone utility regulatory authorities.
The Telecommunications Act passed by the federal government in February 1996 is resulting in significant changes to the telecommunications industry. The Federal Communications Commission (FCC) is in the process of determining how competition will be implemented by setting standards for wholesale pricing, unbundling local network rates, and interconnection rates. State regulators are also involved in implementing the transition to a competitive environment, but the exact roles that the FCC and state regulators will play are yet to be fully determined.
Interstate access rates are established by a nationwide pooling of companies known as the National Exchange Carriers Association (NECA). The FCC established NECA in 1983 to develop and administer interstate access service rates, terms and conditions. Revenues are pooled and redistributed on the basis of each companys actual or average costs. There has been a shift in the composition of interstate access charges in recent years shifting more of the charges to the end user and reducing the amount of access charges paid by inter-exchange carriers. The Company believes this trend will continue.
7
The FCC continues to examine inter-carrier compensation (payments from one telecommunications company to another for use of their interconnecting networks). This examination could lead to significant changes in the way the Company is compensated for use of its local network in the future.
The FCC has an open docket on inter-carrier compensation as well as several dockets on VoIP. In February 2005, the FCC issued a Notice of Public Rule Making (NPRM) requesting comments on various proposals for interconnection compensation reform. The Company cannot predict the outcome of such proceedings, nor can it estimate the impact.
On June 27, 2005, the United States Supreme Court reversed a prior ruling that required cable operators to open up their high-speed Internet lines to competition. The FCC has recently released regulations intended to spur the development of broadband services. The Company cannot, at this time, estimate the revenue impact, if any, related to these events.
The Companys local exchange telephone companies are subject to the jurisdiction of Minnesota and Iowa with respect to a variety of matters, including rates for intrastate access services, the conditions and quality of service. Rates for local telephone service are not established directly by regulatory authorities, but their authority over other matters limits the Companys ability to implement rate increases. In addition, the regulatory process inherently restricts the Companys ability to immediately pass cost increases along to customers unless the cost increases are anticipated and the rate increases are implemented prospectively.
State regulators are considering changes to intercarrier compensation. In Minnesota, a docket had been opened to reduce the access charges paid to the Company by inter-exchange carriers. The docket was suspended in December 2004, subsequent to concerns expressed by state agencies regarding increases in local rates that might result from mandated access reductions. The Company cannot estimate the effect, if any, of any future potential state access charge changes.
The Company and its subsidiaries anticipate no material effects on their capital expenditures, earnings or competitive position because of laws relating to the protection of the environment.
Competition
As a result of the Telecommunications Act of 1996, telephone companies no longer have an exclusive franchise service area. Under the law, competitors may offer telephone service to the Companys customers and request access to the Companys local network facilities. The law also permits existing telephone companies to offer telephone service outside their existing franchise service area. The law includes universal service provisions, interconnection requirements, and rules mandating how competition will be implemented. The FCC and state regulatory agencies are responsible for establishing rule-making procedures to implement the law. The rule-making procedures are not complete and a number of court cases have already been filed challenging various aspects of the rules and procedures. Until the rule-making procedures are complete and the court issues settled, the Company cannot predict how the new law will affect its business.
Since the mid-1990s, the Companys business strategy has been to position itself as a one-stop telecommunications provider. The Company believes that its customers value the fact that it is the local company whose goal is to meet the customers total communications needs. The Company believes that it has several competitive advantages: its prices and costs are low; its service quality and reputation are high; its commitment to the communities it services is outstanding; its investment in technology is strong; and it has a direct billing relationship with almost all of the customers in its service territories.
8
The long-range effect of competition on the provision of telecommunications services and equipment will depend on technological advances, regulatory actions at the state and federal levels, court decisions, and possible additional future state and federal legislation. The trend resulting from past legislation has been to expand competition in the telecommunications industry.
Employees
As of March 20, 2006, the Company had 71 full-time equivalent employees.
Executive Officers of the Registrant
Set forth below are the names, ages and positions of the executive officers of the Company as of March 20, 2006.
|
|
|
Name and Age |
|
Position |
|
|
|
|
|
|
Bill Otis |
|
President and Chief
Executive Officer |
|
|
|
Barbara Bornhoft |
|
Vice-President and
Secretary |
|
|
|
Nancy Blankenhagen |
|
Chief Financial Officer
and Treasurer |
The executive officers of the Company are elected annually and serve at the discretion of the Board of Directors. None of the Companys executive officers is employed pursuant to a written employment contract. There are no familial relationships between any director or executive officer, except that the Chairman of the Board, Mr. James P. Jensen is the brother-in-law of Director, Mr. Gary Nelson.
Background of Executive Officers
Bill Otis has been President and Chief Executive Officer of the Company since 1985. Prior to being President and Chief Executive Officer of the Company he was the Office Manager/Controller for New Ulm Telecom, Inc. from 1979 to 1985. Mr. Otis is also a director of MWH and serves as its Chairman of the Board.
Barbara Bornhoft has been Vice President and Chief Operating Officer/Secretary of the Company since 1998. Ms. Bornhoft has been employed with New Ulm Telecom, Inc. since 1990.
Nancy Blankenhagen has been Chief Financial Officer/Treasurer of the Company since May 2004. She was the Interim Chief Financial Officer/Treasurer of the Company from February 2004 to May 2004. Prior to that role, she had been an accountant for the Company since 1989.
|
|
Risk Factors. |
The Companys business faces many risks, all of which may not be described below. Additional risks of which the Company is currently unaware or believe to be immaterial may also result in events that could impair its business operations. If any of the events or circumstances described in
9
the following risks actually occur, the Companys business, financial condition or results of operations may suffer, and the trading price of its stock could decline.
The Company is subject to increased competition in core business segments that may adversely impact us.
As an incumbent carrier, the Company historically has experienced limited competition in its rural telephone company markets. Nevertheless, the market for communications services is highly competitive. Regulation and technological innovation change quickly in the communications industry, and changes in these factors historically have had, and may in the future have, a significant impact on competitive dynamics. In most of the Companys rural markets, it faces competition from wireless technology, which may increase as wireless technology improves. The Company also face competition from wireline and cable television operators. The Company may face additional competition from new market entrants, such as providers of wireless broadband, voice over Internet protocol, satellite communications and electric utilities. The Internet services market is also highly competitive, and the Company expects that competition will intensify. Many of the Companys competitors have brand recognition, and have financial, personnel, marketing and other resources that are significantly greater than the Companys. In addition, consolidation and strategic alliances within the communications industry or the development of new technologies could affect the Companys competitive position. The Company cannot predict the number of competitors that will emerge, especially as a result of existing or new federal and state regulatory or legislative actions, but increased competition from existing and new entities could have a material adverse effect on the Companys business.
Competition may lead to loss of revenues and profitability as a result of numerous factors, including:
|
|
|
|
|
loss of customers; |
|
|
|
|
|
reduced usage of the Companys network by its existing customers who may use alternative providers for long distance and data services; |
|
|
|
|
|
reductions in the prices for the Companys services which may be necessary to meet competition; and/or |
|
|
|
|
|
increases in marketing expenditures and discount and promotional campaigns. |
In addition, the Companys provision of long distance service is subject to a highly competitive market served by large nation-wide carriers that enjoy brand name recognition.
The Companys businesses may be adversely affected if it is unable to hire and retain qualified employees.
The Companys performance is largely dependant on the talents and efforts of highly skilled individuals in the operations of its telecommunication businesses, including telephone operations and telecommunications equipment sales and service. Technological advances force the Companys employees to upgrade their knowledge base continually in order to keep pace with these advances. The Companys ability to compete effectively depends upon its ability to retain and motivate its existing employees, and attract new qualified employees.
The Company may not be able to successfully introduce new products and services.
The Companys success depends upon its ability to successfully introduce new products and services, such as the ability of its competitive local exchange carrier (CLEC) business, which was initiated in 2002 in the City of Redwood Falls, MN, to provide competitive local service in a new market, the Companys ability to offer bundled service packages on terms attractive to its customers, and the Companys ability to successfully expand its service offerings geographically.
10
The Company may not accurately predict technological trends or the success of new products in these markets. New product development often requires long-term forecasting of market trends, development and implementation of new technologies and processes and substantial capital investment. In addition, the Company does not know whether its products and services will meet with market acceptance or be profitable. Many of the Companys competitors have greater resources than the Company does. If the Company fails to anticipate or respond in a cost-effective and timely manner to technological developments, changes in industry standards or customer requirements, experiences any significant delays in product development or introduction, or if any of the Companys relationships with its vendors are negatively impacted, the Companys business, operating results and financial condition could be materially adversely affected.
Shifts in the Companys product mix may result in declines in operating income.
Possible changes in the demand for the Companys products and services including lower-than-anticipated-demand for telephone services, reductions in access lines per household or minutes of use volume associated with telephone service, migration in technology from circuit switched to IP based technology for services, and for network solutions for the Companys Telecom segment, may result in lower gross margins and operating profitability. In addition, operating income could decrease based on the amount of new products the Company sells that have lower start-up gross margins than its existing products and services. All of these factors could reduce the Companys operating income.
Technological advances in the telecommunications industry create increased operating costs.
The telecommunications industry has seen ever increasing technological advances over the past several years. These technological advances increase costs to maintain and improve networks and provided top-end communication products and services that are demanded by the Companys customer base in order to stay competitive with other companies that offer similar services. Wireless communications, mobile/non-fixed point service and various Internet and satellite communication innovations also create technological competition for us.
Future regulation may result in lower revenues.
The outcome of future regulatory and judicial proceedings pertaining to interconnection agreements and access charge reform may result in greater-than-anticipated reductions in revenues received from federal and state access charges related to long distance traffic. Regulatory rules and policies also may adversely affect the Companys ability to change its prices for telephone services in response to competitive pressures.
The Company may not generate sufficient funds from operations to fund future liquidity needs.
The Company may not retain a sufficient amount of cash to finance a material expansion of its business, or to fund its operations consistent with past levels of funding in the event of a significant business downturn. In addition, because the Company distributes a portion of available cash to its shareholders in the form of dividends, the Companys ability to pursue any material expansion of its business, including through acquisitions or increased capital spending, may depend on its ability to obtain financing. There can be no assurance that such financing will be available to the Company, or on acceptable terms.
11
The Companys ability to consummate acquisitions and to make payments on its indebtedness will depend on its ability to generate cash flow from operations in the future. This ability, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond the Companys control. There can be no assurance that the business will generate sufficient cash flow from operations or that future borrowings will be available to the Company in an amount sufficient to enable payment of indebtedness or to fund other liquidity needs.
A significant amount of cash flow from operations will be dedicated to capital expenditures and debt service. In addition, the Company currently expects to distribute a portion of its cash flow to its stockholders in the form of quarterly dividends. As a result, the Company may not retain a sufficient amount of cash to finance growth opportunities, including acquisitions, or unanticipated capital expenditures or to fund its operations. In addition, if capital expenditures are reduced, the regulatory settlement payments the Company receives may decline.
A failure in operational systems or infrastructure could impair liquidity, disrupt business, damage the Companys reputation and cause loss.
Shortcomings or failures in the Companys internal processes, people or systems could impair its liquidity, disrupt its business, result in liability to customers or regulatory intervention, damage the Companys reputation or result in financial loss. For example, telephone operations rely on a central switch to complete local and long distance phone calls to various customers. An interruption in the switch operations could lead to interrupted service for customers. In addition, financial, accounting, data processing or other operating systems and facilities may fail to operate properly or become disabled as a result of events that are wholly or partially beyond the Companys control, thereby adversely affecting its ability to process transactions. Despite the existence of contingency plans, the Companys ability to conduct business may be adversely impacted by a disruption in the infrastructure that supports its businesses and the communities in which these businesses are located.
Unanticipated increases in capital spending, operating or administrative costs, or the impact of new business opportunities requiring significant up-front investments.
The Company operates in cash-flow-dependent businesses. Its existing networks require large capitalized up-front investments for growth and maintenance. Its operating expenses in the form of payroll for a highly trained workforce and the maintenance cost of telecommunications networks are also large uses of cash. Its debt service obligation and dividends to shareholders also require significant cash each year. New business development may require additional up-front investment in assets and funding of early stage operating losses. The risk is from any sudden unanticipated increases in cash outflow. This could alter the Companys future business plans, which possibly could affect its growth.
Customer payment defaults could have an adverse effect on the Companys financial condition and results of operations.
As a result of adverse conditions in the communications market, some inter-exchange carriers (IXCs) have experienced and may continue to experience serious financial difficulties. In some cases these difficulties have resulted or may result in bankruptcy filings or cessation of operations. If IXCs experiencing financial problems default on paying amounts owed, the Company may not be able to collect these amounts or recognize expected revenue. It is possible those customers from whom the Company expects to derive substantial revenue will default or that the level of defaults will increase. Any material payment defaults by customers would have an adverse effect on results
12
of operations and financial condition. The Company currently manages this exposure through an allowance for doubtful accounts. An unexpected bankruptcy or default from an IXC may not be fully reserved in the allowance.
The Companys stock price is volatile.
Based on the trading history of the Companys common stock and the nature of the market for publicly traded securities of companies in the telecommunications industry, the Company believes that some factors have caused and are likely to continue to cause the market price of its common stock to fluctuate substantially. These fluctuations could occur day-to-day or over a longer period of time. The factors that may cause such fluctuations include, without limitation:
|
|
|
|
|
announcements of new products and services by the Company or its competitors; |
|
|
quarterly fluctuations in the Companys financial results or the financial results of the Companys competitors or customers; |
|
|
increased competition with the Companys competitors or among its customers; |
|
|
consolidation among the Companys competitors or customers; |
|
|
disputes concerning intellectual property rights; |
|
|
the financial health of New Ulm Telecom, Inc., its competitors or its customers; |
|
|
developments in telecommunications regulations; |
|
|
general economic conditions in the U.S. or internationally; and |
|
|
rumors or speculation regarding New Ulm Telecom, Inc.s future business results and actions. |
In addition, stocks of companies in the telecommunications industry in the past have experienced significant price and volume fluctuations that are often unrelated to the operating performance of such companies. This market volatility may adversely affect the market price of the Companys common stock.
Changes to the Companys cellular investment income may occur.
In November 2005, Alltel Corporation (Alltel) entered into a definitive agreement to purchase Midwest Wireless Holdings, LLCs (MWH) licenses, customers and network assets for $1.075 billion in cash. In January 2006, the members of MWH approved the transaction and agreed to a merger of MWH with Alltel. Closing of this transaction, which is expected to occur in the first half of 2006, is subject to approval by certain regulators and resolution of certain contingencies. If the transaction is approved, the Company expects its portion of the proceeds from the sale before taxes to be approximately $80,000,000, with approximately 90% of the proceeds to be received shortly after closing and the remaining amount to be paid at six months and at fifteen months after closing.
Exemption from Regulation under the Investment Company Act of 1940
As a result of the recent significant increase in the value of the Companys ownership in Midwest Wireless Holdings, L.L.C. (MWH), the value of the Companys investments (excluding cash and government securities) exceeded 40% of its assets at December 31, 2005. In March 2006, the Board of Directors of the Company adopted a resolution under Rule 3a-2 of the Investment Company Act of 1940 (1940 Act), stating that:
|
|
|
|
(i) |
the Company does not intend to be an investment company within the meaning of the Investment Company Act of 1940, and |
|
(ii) |
the Company will continue to operate its existing telecommunications business. |
13
The Companys adoption of this resolution provides a one-year exemption until November 18, 2006 from any requirement that the Company would otherwise have to register as an investment company under the 1940 Act. The Company believes that the pending sale of MWH and the Companys receipt of cash from its investment in MWH will enable the Company to resolve all issues related to the transient investment company status.
If for any reason the sale of MWH does not occur in 2006, the Company may become subject to regulation as an investment company by the Securities and Exchange Commission (SEC) or the SEC could seek to compel the Company to register. Although the Company believes there are other actions that it could take to avoid the need to register, a determination by the SEC or a Court that the Company was required to register as an investment company could have an adverse effect on the Company.
If the Company seeks to secure additional financing, it may not be able to obtain it.
The Company currently anticipates that its available cash resources, which include its credit facilities, existing cash and cash equivalents, will be sufficient to meet its anticipated needs for working capital and capital expenditures to execute its near-term business plan, based on current business operations and economic conditions. If the Company estimates are incorrect and it is unable to generate sufficient cash flows from operations, the Company may need to raise additional funds.
Employee misconduct is difficult to detect and prevent and may have an adverse effect on the Companys business.
Although the Company has not experienced any significant employee misconduct to date, there have been a number of highly publicized cases with other companies involving fraud or other misconduct by employees in recent years, and the Company may run the risk that employee misconduct could occur. It is not always possible to deter or prevent employee misconduct, and the precautions that the Company has taken to prevent and detect this activity may not be effective in all cases.
|
|
Unresolved Staff Comments. |
None.
|
|
Properties |
The three operating telephone companies (New Ulm, Western and Peoples) own central office equipment, which is used to record, switch and transmit telephone calls, as described below.
New Ulms host central office equipment was purchased in 1991 and consists of a Nortel Networks DMS-100/200 digital switch. New Ulm also has remote switching sites in three locations: two in New Ulm and one in the city of Courtland. The equipment at these remote switching sites is housed within specially designed central office equipment buildings. In 2005, the Company installed a Tekelec T7000 softswitch that is located in the New Ulm central office.
Western installed Nortel Networks remote central office equipment in 1996. This remote switching equipment utilizes the host switch in New Ulm. Western also has a remote switching site in the city of Sanborn. The equipment at Sanborn is housed within a specially designed central office equipment building.
14
Peoples central office equipment was installed in 1999 and consists of a Nortel Networks RSC digital remote switch. Peoples leases host switching facilities from FiberComm, LC, in which it owns a 25.18% equity interest.
The Company believes that its property is suitable and adequate to provide the necessary services and believes all properties are adequately insured. Note 5 to the financial statements, found on page 42 - 43 of this document, describes the mortgages and collateral relating to the above referenced properties, while Note 2 to the financial statements, found on page 40 of this document, describes the Companys depreciation policy.
The Company owns various buildings and related land as follows:
|
|
|
|
(1) |
New Ulm owns a building that is located at 400 Second Street North, New Ulm, Minnesota. It was originally constructed in 1918, with various additions and remodeling through the years. This building contains business offices and central office equipment. The building also has warehouse and garage space. This building contains approximately 23,700 square feet of floor space. |
|
|
|
|
(2) |
New Ulm owns a warehouse that is located at 225 20th South Street, New Ulm, Minnesota. The warehouse has 10,800 square feet of space and is used primarily as a storage facility for trucks, generators, trailers, plows and inventory used in outside plant construction. |
|
|
|
|
(3) |
New Ulm owns three remote central office buildings that are located on the north side of New Ulm, the south side of New Ulm, and in Courtland. These buildings contain central office equipment that remote off New Ulms main central office equipment. |
|
|
|
|
(4) |
New Ulm owns three towers and the land on which they are constructed. One is located north/northwest of the city of New Ulm along Highway 14 in Nicollet County, another is located north of St. George, Minnesota, and the third is located at the 400 Second North location. |
|
|
|
|
(5) |
New Ulm owns land located at the corner of 7th Street South and Valley Street in New Ulm, Minnesota. This lot is utilized as storage for poles and cable inventory and contains approximately 5,000 square feet of fenced-in storage area. |
|
|
|
|
(6) |
New Ulm leases a building located at 27 North Minnesota, New Ulm, Minnesota. The building contains approximately 14,000 square feet of space and is used primarily as a retail location housing customer support services and the corporate business office. |
|
|
|
|
(7) |
New Ulm owns a building located at 137 E. 2nd Street, Redwood Falls, Minnesota. This building contains business offices and central office equipment. This building contains approximately 1,540 square feet of floor space. |
|
|
|
|
(8) |
New Ulm owns three remote equipment office buildings in Redwood Falls, Minnesota that are located at 1105 South Mill Street, 220 Veda Drive and 620 Walnut Street. These buildings contain central office equipment that remote off New Ulms main central office equipment. |
|
|
|
|
(9) |
Western owns a building at 22 South Marshall, Springfield, Minnesota. This building contains the business office and central office equipment. This building contains approximately 2,100 square feet of floor space. |
|
|
|
|
(10) |
Western owns a building in Sanborn, Minnesota, which contains central office equipment that remotes off Westerns central office equipment. |
15
|
|
|
|
(11) |
Western owns a warehouse located at 22 South Marshall, Springfield, Minnesota. This building is used as a storage facility for vehicles, other work equipment and inventory used in outside plant construction. This building contains approximately 3,750 square feet of space. |
|
|
|
|
(12) |
Peoples owns a building at 221 Main Street, Aurelia, Iowa that houses the business office, central office equipment and cable television head-end equipment. The building contains approximately 1,875 square feet of floor space. |
|
|
|
|
(13) |
Peoples owns a building that is adjacent to its main office building at 217 Main Street, Aurelia, Iowa. This building is available to expand the present main office building. The building contains approximately 1,875 square feet of floor space. |
|
|
|
|
(14) |
Peoples owns a building at 133 ½ Main Street, Aurelia, Iowa, that contains approximately 1,100 square feet of warehouse space and 525 square feet of office space. |
|
|
|
|
(15) |
Peoples also owns a vacant lot at 121 Main Street, Aurelia, Iowa, that is 25' Í 100'. |
In addition, New Ulm, Western and Peoples own the lines, cables and associated outside physical plant utilized in providing telephone and cable television service in their service areas.
The Phonery owns equipment leased to subscribers such as telephone sets and other similarly used instruments.
|
|
Legal Proceedings |
As of March 20, 2006, there was no material litigation pending or threatened involving the Registrant or any of its subsidiaries in any court, nor are there any proceedings known to be contemplated by governmental authorities.
|
|
Submission of Matters to a Vote of Security Holders |
No matters were submitted to a vote of security holders during the fourth quarter of the fiscal year covered by this Form 10-K.
16
|
|
Market for the Registrants Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securites |
The Companys common stock is traded on the OTC Bulletin Board under the symbol NULM. The table below sets forth the approximate high and low bid prices for the Companys common stock for the periods indicated as reported by the OTC Bulletin Board. Such over-the-counter market quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily reflect actual transactions.
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
||||
|
|
|
|
||||
|
|
High |
|
Low |
|
||
|
|
|
|
|
|
||
2005: |
|
|
|
|
|
|
|
1st quarter |
|
$ |
9.50 |
|
$ |
8.50 |
|
2nd quarter |
|
$ |
9.50 |
|
$ |
8.50 |
|
3rd quarter |
|
$ |
17.95 |
|
$ |
9.75 |
|
4th quarter |
|
$ |
18.85 |
|
$ |
16.55 |
|
|
|
|
|
|
|
|
|
2004: |
|
|
|
|
|
|
|
1st quarter |
|
$ |
9.85 |
|
$ |
8.90 |
|
2nd quarter |
|
$ |
9.75 |
|
$ |
8.50 |
|
3rd quarter |
|
$ |
9.75 |
|
$ |
8.25 |
|
4th quarter |
|
$ |
9.50 |
|
$ |
8.50 |
|
Record Holders
As of March 20, 2006, there were approximately 1,321 holders of record of the Companys common stock.
Dividends
Dividends were declared in 2005, 2004 and 2003.
Dividends were $.34 per share in 2005, $.33 per share in 2004 and $.33 per share in 2003. The Board of Directors reviews dividend declarations based on anticipated earnings, capital requirements and the operating and financial condition of the Company. There are security and loan agreements underlying CoBank, ACB notes that contain certain restrictions on distributions to stockholders and investment in, or loans to, others.
|
|
Selected Financial Data |
Selected Income Statement Data for the Company (consolidated):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|||||||||||||
|
|
|
|
|||||||||||||
|
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
2001 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||||
Operating Revenues |
|
$ |
17,344,837 |
|
$ |
15,100,567 |
|
$ |
15,841,037 |
|
$ |
14,334,243 |
|
$ |
13,334,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
13,071,656 |
|
|
12,468,846 |
|
|
11,867,260 |
|
|
10,753,858 |
|
|
9,406,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
4,273,181 |
|
|
2,631,721 |
|
|
3,973,777 |
|
|
3,580,385 |
|
|
3,928,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
5,112,117 |
|
|
2,964,020 |
|
|
2,393,527 |
|
|
3,043,946 |
|
|
810,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes |
|
|
3,925,246 |
|
|
2,303,392 |
|
|
2,554,550 |
|
|
2,634,350 |
|
|
1,970,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
5,460,052 |
|
|
3,291,749 |
|
|
3,812,754 |
|
|
3,989,981 |
|
|
2,768,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Net Income Per Share |
|
|
1.07 |
|
|
.64 |
|
|
.75 |
|
|
.78 |
|
|
.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Per Share |
|
|
.34 |
|
|
.33 |
|
|
.33 |
|
|
.33 |
|
|
.33 |
|
17
Selected Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|||||||||||||
|
|
|
|
|||||||||||||
|
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
2001 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||||
Current Assets |
|
$ |
4,273,791 |
|
$ |
4,679,446 |
|
$ |
5,459,456 |
|
$ |
5,226,671 |
|
$ |
7,202,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
4,917,710 |
|
|
4,452,826 |
|
|
4,214,536 |
|
|
5,369,847 |
|
|
3,010,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working Capital |
|
|
(643,919 |
) |
|
226,620 |
|
|
1,244,920 |
|
|
(143,176 |
) |
|
4,191,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
|
55,303,909 |
|
|
53,835,368 |
|
|
53,330,534 |
|
|
53,311,383 |
|
|
42,851,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Debt |
|
|
15,114,426 |
|
|
17,630,413 |
|
|
20,145,630 |
|
|
22,667,091 |
|
|
17,566,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders Equity |
|
|
31,545,651 |
|
|
27,824,338 |
|
|
26,238,457 |
|
|
24,130,220 |
|
|
21,844,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value Per Share |
|
|
6.17 |
|
|
5.44 |
|
|
5.13 |
|
|
4.72 |
|
|
4.27 |
|
All per share data has been restated to reflect the three-for-one stock split effective January 10, 2002.
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
The Companys future results of operation and other forward-looking statements are subject to risks and uncertainties, including, but not limited to, the effects of deregulation in the telecommunications industry as a result of the Telecommunications Act of 1996. Such forward-looking statements are subject to risks and uncertainties that could cause the Companys actual results to differ materially from such statements and the Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events or the receipt of new information. See Risk Factors in Item 1a of this Form 10-K.
Results of Operations for 2005, 2004 and 2003
The Company operates three business segments: Telecom, Cellular and Phonery. The majority of its operations consist of the Telecom Segment that provides telephone and related ancillary services, Internet services, and cable television services to several communities in Minnesota and Iowa. The Cellular Segment includes the sale and service of cellular phones and accessories, and a 9.88% interest in MWH, which it records on the equity method of accounting due to the influence the Company has over the operations and management of MWH. The Phonery Segment includes the sales and service of customer premise equipment (CPE), transport operations, and the resale of long distance toll service.
Consolidated Results of Operations
2005 Compared to 2004
|
|
|
|
|
2005 consolidated revenues were $17,345,000, compared with $15,101,000 in 2004, an increase of $2,244,000 or 14.9%. |
|
|
|
|
|
The Telecom segment showed decreased local network revenue of approximately $88,000. This decrease was due to declining access lines as customers increasingly utilized their wireless phones and as customers drop second phone lines in their homes when they move |
18
|
|
|
|
|
their Internet service from a dial-up platform to a DSL platform. With DSL, one access line allows customers to use their phone and be connected to the Internet at the same time. |
|
|
|
|
|
The Telecom segment experienced increases in its operating revenues resulting from access revenue adjustments to prior years estimates. The adjustments to the prior years estimates were due to interstate settlement adjustments from the National Exchange Carrier Association (NECA), resulting from changes in expense and plant investment levels relating to operating results, cost separation procedures, and rate of return experience. The Telecom segment also experienced increases in unregulated revenues for video and Internet services due to an increase in customers. The Company anticipates that it will continue to be affected by the common industry trends of declining access minutes of use and reduced access rates. |
|
|
|
|
|
The Company believes, despite the negative industry trends, that the revenues in the Telecom Segment will experience future growth. The Company expects growth to be realized due to new and expanded service offerings: digital video and digital subscriber line (DSL), Internet service provision, and the continued growth of a Competitive Local Exchange Carrier (CLEC) in the City of Redwood Falls, Minnesota. The Company also expects that the continued marketing of service bundles, which offer customers discounts for subscribing to multiple services, will help retain current customers and attract new customers. Also, the Company continually evaluates new and emerging technologies to keep the Companys service offerings innovative and competitive. The Telecom segment has made significant investments in its infrastructure, which has allowed it to enhance its local network so that it can offer a triple-play of services to its subscribers. In the telecommunications industry, a triple-play of services refers to offering telephone, Internet, and video services over the same infrastructure. The Company expects that continued investment in its infrastructure will allow it to continue to offer its customers new technologies as they emerge, and that the geographic expansion of the Companys service offerings will provide this segment with continued future growth. The Telecom segment invested $2,318,000 in its infrastructure in 2005, which allowed it to enhance its local network, and offer new services to its subscribers. |
|
|
|
|
|
The Cellular segment experienced a $14,000 decrease in revenues due to a decrease in its sales and service revenues of cellular phones and accessories. The Phonery segment had no significant change. |
|
|
|
|
|
2005 consolidated operating expenses were $13,072,000, compared with $12,469,000 in 2004, an increase of $603,000 or 4.8%. The Telecom segment had a $583,000 increase, which related to expenses from an increase in the number of customers subscribing to Internet and video services and the continued growth of CLEC services in Redwood Falls, Minnesota. The increase also reflected additional plant operating expenses associated with the maintenance of its infrastructure, and additional selling, general and administrative expenses associated with the commitment of the Company to compete in all aspects of communications services and to provide exceptional customer service for the Companys complete array of products and services in the communities that it serves. The Cellular segment had a $17,000 decrease in expense due to the decrease in cellular phone and accessory sales. The Phonery segment expenses had no significant change. |
|
|
|
|
|
2005 consolidated net income was $5,460,000 compared with $3,292,000 in 2004. The increase in consolidated net income was $2,168,000 or 65.9%. This increase was primarily attributed to increases in the Companys operating revenues, in particular increases in network access revenue and revenue in its non-regulated offerings, such as DSL and video services, and an increase in cellular equity investment and other investment income, partially offset by an increase in operating expenses and an increase in interest expense due to rising interest rates. |
19
2004 Compared to 2003
|
|
|
|
|
2004 consolidated revenues were $15,101,000, compared with $15,841,000 in 2003, a decrease of $740,000 or 4.7%. The Telecom segment experienced decreases in its operating revenues resulting from access revenue reductions. These access revenue reductions reflected the continued decline in access minutes of use, reduced access rates, a decrease in settlements from the NECA and a revenue reduction relating to Qwest disputed billings. Due to this ongoing dispute, network access revenues were decreased by $408,952 in June 2004. This represents an adjustment for recognized revenues since 1995 (the start of the dispute). The billing dispute with Qwest is ongoing and management believes it has taken an appropriately conservative approach to the recording of Qwest revenues so that the Company does not expect significant future downward revenue adjustments for this dispute. A decrease in NECA settlements was attributed to the parent company, New Ulm Telecom, Inc. NECA settlements for the parent are based on the actual costs to provide service. In 2004 these settlements decreased approximately $375,000 due to a decline in central office switching and circuit equipment costs allocated to the interstate jurisdiction. The Telecom segment invested $3,004,000 in its infrastructure in 2004, which allowed it to enhance its local network, offer new services to its subscribers and expand its service territory to Redwood Falls, Minnesota. The Cellular segment experienced an increase in revenues due to an increase in its sales and service revenues of cellular phones and accessories. The Phonery segment had no significant change. |
|
|
|
|
|
2004 consolidated operating expenses were $12,469,000, compared with $11,867,000 in 2003, an increase of $602,000 or 5.1%. The Telecom segment provided $498,000 of the total increase, which related to expenses from an increase in the number of customers subscribing to Internet and video services and the continued growth of CLEC services in Redwood Falls, Minnesota. The Cellular segment had an increase in expense due to the increase in cellular phone and accessory sales. The Phonery segment expenses had no significant change. |
|
|
|
|
|
2004 consolidated net income was $3,292,000 compared with $3,813,000 in 2003. The decrease in consolidated net income was $521,000 or 13.7%. This decrease was attributed to decreases in the Companys access network revenues and an increase in operating expenses, offset by revenue increases in its non-regulated offerings, such as DSL and video services, a reduction in interest expense due to reduction of principal amounts outstanding and an increase in other investment income. |
Results of Operations by Business Segment
Telecom Segment
Telecom Segment revenues represented 87.4% of 2005 consolidated operating revenues before intercompany eliminations. Revenues are primarily earned by providing approximately 16,700 customers access to the local networks of its ILEC and CLEC operations, and by providing inter-exchange access for long distance network carriers. The Telecom segment also earns revenue through billing and collecting for various long distance companies, directory advertising, providing Internet services and video services to its subscribers. The Telecom segment also began offering CLEC services in the City of Redwood Falls, Minnesota in September 2002. Total Telecom segment revenues have increased 10.3% since 2003. All information contained in this table is before intercompany eliminations.
20
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
Operating Revenues: |
|
|
|
|
|
|
|
|
|
|
Local Network |
|
$ |
4,127,704 |
|
$ |
4,214,489 |
|
$ |
3,971,606 |
|
Network Access |
|
|
7,136,550 |
|
|
5,144,664 |
|
|
6,828,229 |
|
Other |
|
|
4,775,972 |
|
|
4,446,926 |
|
|
3,746,194 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues |
|
|
16,040,226 |
|
|
13,806,079 |
|
|
14,546,029 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
8,708,603 |
|
|
7,978,010 |
|
|
7,350,735 |
|
Depreciation and Amortization Expenses |
|
|
4,050,406 |
|
|
4,197,752 |
|
|
4,212,007 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
|
12,759,009 |
|
|
12,175,762 |
|
|
11,562,742 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
3,281,217 |
|
|
1,630,317 |
|
|
2,983,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
1,587,568 |
|
|
699,932 |
|
|
1,660,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
$ |
2,317,737 |
|
$ |
3,004,263 |
|
$ |
4,132,108 |
|
Total Telecom segment revenues increased $2,234,147 or 16.2% in 2005 over 2004 and decreased $739,950 or 5.1% in 2004 over 2003.
Local network revenue decreased in the Telecom segment by $87,000 or 2.1% in 2005 over 2004 and increased $243,000 or 6.1% in 2004 over 2003. The number of access lines served decreased 1.8% in 2005 over 2004, as compared to an increase of 1.5% in 2004 over 2003. The decrease in access lines in 2005 was primarily due to the decreased demand for access lines as DSL service became available to a greater portion of the Companys service areas and as the Companys customers increasingly selected Internet services at higher speeds than is available through traditional dial-up service. DSL is used to provide both traditional voice connectivity and access to high-speed Internet service over the same facilities, which eliminates the need for customers to have second lines dedicated solely to providing Internet service. The decrease is also attributed to an increasing number of customers who only subscribe to wireless service. The decrease in access lines in 2005 were buffered by growth in the segments CLEC in Redwood Falls. The local network access revenue increase in 2004 was primarily due to the increase in access lines in the segments CLEC. Access line growth in the Redwood Falls CLEC was 2.2% for 2005 over 2004 and 15.4% for 2004 over 2003. Growth in the segments basic voice service revenue for CLEC customers accounted for approximately $6,000 and $51,000 of the 2005 and 2004 increases in local network revenue, respectively. In addition, charges for the regulated voice portion of DSL service were responsible for $20,000 of the 2005 decrease, due to reduced tariff rates, and for $169,000 of the 2004 increase in local network revenues, respectively. Overall, the decrease in revenue was minimized by the success of the promotion and packaging of vertical services, most notably, DSL, and focused marketing to potential customers. The Telecom segment has also entered into a number of interconnection agreements with wireless providers, which allows these providers access to its customers at the local service level. The interconnection agreements provided constant local network revenues for 2005 over 2004 and increased local network revenues by $36,000 for 2004 over 2003.
Network access revenue increased $1,992,000 or 38.7% in 2005 over 2004 and decreased $1,684,000 or 24.7% in 2004 over 2003. Access minutes in 2005 decreased by 3.7% over 2004 and in 2004 decreased by 1.6% over 2003. The revenue increase in 2005 was due to upward settlement adjustments as a result of changes to prior years estimated cost study results. The decrease in 2004 was partially the result of a reduction in the recognition of revenues due to a billing dispute with Qwest and an overall decrease in minutes of use and the negative effects of network access pricing, a common industry trend. Overall, the industry trend of decreasing minutes of use experienced by the Company was partially offset in the Telecom Segment by the increase in minutes of use generated by the CLEC activities in Redwood Falls. The continued utilization of the
21
Internet (e-mail, voice-over-IP) and wireless services will likely erode any potential increases in the volume of switched access minutes of use, likely contributing to future decreases in network access revenues. The Telecom segment has invested approximately $9,500,000 in capital expenditures since 2003. These capital expenditures, which have enhanced this segments infrastructure, allowed New Ulm, Western, and Peoples to receive additional settlements from the NECA in previous years. However, in 2004, the parent company, New Ulm Telecom, Inc. had a decrease in its NECA settlements due to a decline in central office switching and circuit equipment costs allocated to the interstate jurisdiction in its estimated cost study. New Ulm, Western, and Peoples are eligible for high-cost loop and safety net universal service funding. In 2004, the Telecom segment saw a decrease of $327,000 in the receipt of this funding compared to 2003. In June 2004, the Telecom segment recognized a $409,000 reduction in revenues due to the ongoing access billing dispute with Qwest, an interexchange carrier that provides long distance service. The dispute relates to the use of estimated terminating traffic and the related access charges. The Companys reserves conservatively reflect its current expectations regarding the resolution of this pending matter.
Other operating revenues increased $329,000 or 7.4% in 2005 over 2004 and increased $701,000 or 18.7% in 2004 over 2003. Due to the infrastructure enhancements that have taken place since 2000, the Telecom Segment offers video and Internet services over the existing infrastructure. The video product was responsible for $212,000 of increased revenues in 2005 over 2004, as compared to $436,000 of the increase for 2004 over 2003. The Telecom segment provided additional Internet revenues of $174,000 in 2005 over 2004, and $256,000 in 2004 over 2003, primarily from the high-speed Internet portion of DSL service.
Operating expenses, excluding depreciation and amortization, increased $730,000 or 9.2% in 2005 over 2004 and $627,000 or 8.5% in 2004 over 2003. Increases in the cash operating expenses for the CLEC activity in Redwood Falls accounted for $22,000 of the total increases in 2005 over 2004 and $114,000 in 2004 over 2003. Cash operating expenses have increased due to the continued growth of CLEC operations in Redwood Falls, Minnesota and the increasing array of services offered, such as video and DSL, that allow the Company to offer the triple-play of services to its customers. The Telecom segment recognized the value of being able to compete in all aspects of communication services. This realization motivated the segment to enhance its awareness of customer satisfaction (including 24 hours a day, 7 days a week access to Internet support due to customer desire for this service), offer additional services (video and DSL), pursue aggressive marketing to develop brand recognition, and provide solutions for customers evolving communications needs. The Company has expanded its services and product offerings in an effort to meet its objective of achieving 100% customer satisfaction by making the customer its top priority, deserving its best service, attitude and consideration. The Telecom segment also realizes the potential for growth by competitively offering its range of services to an increasing number of communities. The Telecom segment began offering its services in the City of Redwood Falls, Minnesota in September 2002. The Company is always striving for cost efficiencies and technological improvement to enhance its operating margins for the Telecom segment.
Depreciation and amortization expenses decreased $147,000 or 3.5% in 2005 over 2004 and decreased $14,000 or 0.3% in 2004 over 2003. Depreciation expense was the main cause of the decreases. The decreases were due to certain long-lived assets that have become fully depreciated, while the Company continues to make investments in the Telecom segments infrastructure.
The Telecom segment capital expenditures for 2005 and 2004 were $2,317,737 and $3,004,000. Construction projects for 2005 included the installation of a soft-switch and the continued build out of facilities to provide video and DSL in the rural areas surrounding New Ulm. The single largest construction project for 2004 consisted of building out facilities to provide video and DSL in the rural areas surrounding New Ulm. The segments capital budget for 2006 is approximately $3,235,000.
22
Cellular Segment
The Cellular segment operations include the sales and service of cellular phones and accessories, and the Companys 9.88% ownership interest in MWH at year-end 2005, 2004, and 2003. The operating income from sales of cellular phones and accessories continues to generate revenue through cellular sales and cellular activation commissions. The Cellular segment receives commissions from MWH for subscribing customers to its service. These commissions allow the Cellular segment to give customers discounts on cellular phones as incentives for customers to subscribe to MWHs cellular phone service. Cellular investment revenues and operating income continue to grow as MWH adds customers. MWH acquired additional properties in Iowa in 2003 that diluted the Companys ownership from 9.92% to 9.88% at year-end.
The operating revenues from sales of cellular phones and accessories, and activation commissions decreased by $13,775 or 2.9% in 2005 over 2004, and increased $142,368 or 42.0% in 2004 over 2003. The 2005 decrease was primarily the result of decreasing cellular activation commissions. The 2004 increase primarily resulted from the commissions the Company received due to its success in selling MWH service. In 2005, Cellular investment income increased $2,307,000 or 67.1% over 2004 and increased $725,000 in 2004 over 2003. The 2005 and 2004 increases were the result of revenue and income growth as MWH continues to gain market share and offer customers new phones, new features and new service plan options.
The Cellular segment information for its investment in MWH is shown in the following table using the proportionate consolidation method. The Company records its 9.88% investment in MWH using the proportionate consolidation method so that it can be compared to the cellular industry, as well as the Companys other business segments, and because the Companys Chief Operating Decision Maker (CODM) reviews the performance of MWH using the proportionate method. A recap of the Companys investment in MWH using the proportionate method is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
|
||||||||||
Proportionate Method: |
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
|
24,597,445 |
|
|
20,801,884 |
|
|
17,830,689 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
14,790,310 |
|
|
13,686,818 |
|
|
11,766,583 |
|
Depreciation and Amortization Expenses |
|
|
3,082,000 |
|
|
2,949,522 |
|
|
2,270,044 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
|
17,872,310 |
|
|
16,626,340 |
|
|
14,036,627 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
6,725,135 |
|
|
4,165,544 |
|
|
3,794,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
5,742,935 |
|
$ |
3,436,159 |
|
$ |
2,710,717 |
|
|
|
|
|
|
|
|
|
|
|
|
A recap of income for the Cellular segment, using the equity method to record earnings on its investment in MWH, is contained in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
|
||||||||||
Operating Revenues: |
|
$ |
467,438 |
|
$ |
481,213 |
|
$ |
338,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
337,278 |
|
|
354,067 |
|
|
221,202 |
|
Depreciation and Amortization Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
130,160 |
|
|
127,146 |
|
|
117,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
(118,661 |
) |
|
(83,764 |
) |
|
(86,229 |
) |
Cellular Investment Income |
|
|
5,742,935 |
|
|
3,436,159 |
|
|
2,710,717 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
3,368,070 |
|
$ |
2,071,371 |
|
$ |
1,632,391 |
|
|
|
|
|
|
|
|
|
|
|
|
23
In November 2005, Alltel Corporation (Alltel) entered into a definitive agreement to purchase Midwest Wireless Holdings, LLCs (MWH) licenses, customers and network assets for $1.075 billion in cash. In January 2006, the members of MWH approved the transaction and agreed to a merger of MWH with Alltel. Closing of this transaction, which is expected to occur in the first half of 2006, is subject to approval by certain regulators and resolution of certain contingencies. If the transaction is approved, the Company expects its portion of the proceeds from the sale before taxes to be approximately $80,000,000, with approximately 90% of the proceeds to be received shortly after closing and the remaining amount to be paid at six months and at fifteen months after closing. If the transaction is approved and closes, the Company can not predict what effect that would have on cellular phone sales and commissions.
Phonery Segment
The Phonery Segment represented 10.0% of 2005 consolidated operating revenues. Revenues are earned primarily by sales, installation and service of business telephone systems and data communications equipment. In addition, the Phonery segment leases network capacity to provide additional network access revenues and re-sells long distance service. This segments expertise is the quality installation and maintenance of CPE, provision of customer long distance needs and transport solutions in communications to end-user customers. All information contained in this table is before intercompany eliminations.
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
|
||||||||||
Operating Revenues |
|
$ |
1,837,571 |
|
$ |
1,848,741 |
|
$ |
1,876,984 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
914,404 |
|
|
901,423 |
|
|
927,239 |
|
Depreciation and Amortization Expenses |
|
|
61,363 |
|
|
73,060 |
|
|
76,898 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
|
975,767 |
|
|
974,483 |
|
|
1,004,137 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
861,804 |
|
|
874,258 |
|
|
872,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
504,414 |
|
|
520,446 |
|
|
519,637 |
|
|
|
|
|
|
|
|
|
|
|
|
Phonery revenues decreased $11,000 or 0.6% in 2005 over 2004 and decreased $28,000 or 1.5% in 2004 over 2003. In 2005, the Phonery segment had a decrease in sales, service and installation revenues of approximately $15,000 and a decrease in the resale of long distance toll revenues of approximately $5,000. These decreases were partially offset by an increase of approximately $9,000 in leased network capacity. In 2004, the Phonery segment had an increase in sales, service and installation revenues of approximately $120,000. This increase was more than offset by a decrease in the resale of long distance toll revenues of approximately $35,000 and a decrease of approximately $113,000 in leased network capacity revenues. The decrease in leased network capacity network revenues included a June 2004 decrease of $19,745 related to the Qwest dispute.
Operating expenses, excluding depreciation and amortization increased $13,000 or 1.4% in 2005 over 2004, and decreased $26,000 or 2.8% in 2004 over 2003. In 2005, the increase in operating expenses was primarily due to an increase in cost of goods sold. In 2004, the decrease in operating expenses related primarily to the changes in the expenses associated with the resale of long distance. The Phonery segment continues striving for cost efficiencies and continues to seek new technologies to better serve customer needs and to operate efficiently.
24
Depreciation and amortization expenses decreased $12,000 or 16.0% in 2005 over 2004 and decreased $4,000 or 15.0% in 2004 over 2003. The decreases were attributable to decreased depreciation expense, as some of the segments older equipment has become fully depreciated.
Other Income and Interest Expense
Interest expense increased $229,000 in 2005 over 2004 and decreased $13,000 in 2004 over 2003. The 2005 increase resulted from increasing interest rates on the Companys debt. The 2004 decrease can be attributed to continued reduction of amounts outstanding and historically low interest rates on the Companys debt. The CoBank, ACB loan weighted average interest rate is partially variable and partially fixed, and was 5.31% at December 31, 2005, 3.95% at December 31, 2004 and 2.62% at December 31, 2003.
Interest income increased approximately $42,000 in 2005 over 2004 and decreased $15,000 in 2004 over 2003. The 2005 increase was the result of increased interest rates and interest on refunds. The decrease in 2004 was primarily due to historically low interest rates on invested funds.
Other investment income increased $24,000 in 2005 over 2004, as compared to a decrease of $157,000 in 2004 over 2003. Included in other income was the Companys 25.18% equity ownership in FiberComm, LC. The Company recorded a $137,000 loss from FiberComm, LC in 2005 and a $142,000 loss in 2004. Also included in other investment income was the patronage credit the Company earns from CoBank, ACB as part of its debt agreements with CoBank, ACB. The patronage earned in 2005 was $189,000, as compared to $184,000 in 2004.
Liquidity and Capital Resources
Cash Flows from Operations
Cash generated by operations for the year ended December 31, 2005 was $6,487,000 as compared to $7,819,000 in 2004 and $8,110,000 in 2003.
The 2005 decrease was driven primarily by an increase in undistributed earnings in the Companys cellular investment, a reduction in deferred income taxes, and reduction in receivables for 2005 as compared to 2004. In 2004, the Company had overpayment of taxes in its receivables.
The 2004 decrease was primarily the result of an increase in undistributed earnings in the Companys cellular investment and a reduction in deferred income taxes, offset by an increase in accounts payable for 2004 as compared to 2003.
Cash generated by operations continues to be the Companys primary source of funding for existing operations, capital expenditures, debt service, and dividend payments to shareholders. At December 31, 2005, the Company had working capital deficit of $644,000 as compared to working capital of $227,000 at December 31, 2004. Cash and cash equivalents at December 31, 2005 were $2,706,000 as compared to $2,739,000 at December 31, 2004.
Cash Flows from Investing Activities
The Company operates in a capital intensive business. The Company is continuing to upgrade its local networks for changes in technology to provide the most advanced services to its customers. Additions to property, plant and equipment were $2,318,000 in 2005, $3,004,000 in 2004 and
25
$4,132,000 in 2003. The 2005, 2004, and 2003 additions were financed through cash flows from operations.
Cash Flows Used In Financing Activities
In 2005 cash was used to repay $2,515,987 of long-term debt and to distribute $1,738,739 in dividends to shareholders. In 2004 cash was primarily used to repay $2,515,217 of long-term debt and to distribute $1,704,466 in dividends to shareholders. In 2003 cash was used to repay $2,521,461 of long-term debt and to distribute $1,704,517 in dividends to shareholders.
Dividends
The Company paid dividends of $1,738,739 in 2005, $1,704,466 in 2004, and $1,704,517 in 2003. This represented a dividend of $.34 per share for 2005 and $.33 per share for 2004 and 2003. The Company continues to reinvest in its infrastructure while maintaining dividends to shareholders. The Board of Directors reviews dividend declarations based on anticipated earnings, capital requirements and the operating and financial condition of the Company. Paying dividends at the existing level is not expected to negatively impact the liquidity of the Company.
Share Repurchase
During the first quarter of 2004, the Company repurchased 150 shares of its common stock at $9.35 per share in a private transaction. The repurchase was made pursuant to the default provisions of a loan agreement between the Company and a former non-executive officer employee. The Company repurchased no shares in 2003 or 2005. At this time, the Company does not anticipate any significant share repurchases in 2006 and the Board of Directors has not authorized a share repurchase program..
Long Term Obligations
The Companys long-term obligations consist primarily of debt issued from CoBank, ACB. In December, 2001, the Company refinanced its revolving credit facilities with CoBank, ACB with a $15 million term loan and a reducing revolving credit facility of $10 million (total debt outstanding under both facilities at December 31, 2001 was $17,566,666). Interest on both CoBank, ACB loans is variable based on CoBank ACBs reference rate, and 30-day fixed based on the Companys leverage ratio. The amounts of borrowings at 30-day fixed and variable rates fluctuate over time. The variable interest rates on both CoBank, ACB loans were 6.11% at December 31, 2005 and 3.95% at December 31, 2004. The 30-day fixed interest rates on both CoBank, ACB loans were 5.31% at December 31, 2005. In October 2005, the Company began 30-day fixing a portion of its long-term debt in order to mitigate the effects of rising interest rates. The Company also has an unsecured loan in the amount of $178,246, with the City of Redwood Falls, Minnesota that bears interest at 5%.
The following table details the Companys contractual obligations, along with the cash principle payments due each period (excluding interest expense) as of December 31, 2005.
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Payment Due by Period |
|
|||||||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
2007 to |
|
2010 to |
|
2012 and |
|
|||
|
|
Total |
|
2006 |
|
2009 |
|
2011 |
|
after |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CoBank, ACB Reducing Revolving Credit Facility |
|
$ |
9,000,000 |
|
$ |
1,500,000 |
|
$ |
4,500,000 |
|
$ |
3,000,000 |
|
$ |
0 |
|
CoBank, ACB Reducing Revolving Credit Facility |
|
|
6,000,000 |
|
|
1,000,000 |
|
|
3,000,000 |
|
|
2,000,000 |
|
|
0 |
|
Unsecured Note Payable |
|
|
114,426 |
|
|
16,796 |
|
|
55,665 |
|
|
41,965 |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
$ |
15,114,426 |
|
$ |
2,516,796 |
|
$ |
7,555,665 |
|
$ |
5,041,965 |
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity Outlook
The Companys short-term and long-term liquidity needs arise primarily from: (i) interest payments primarily related to its credit facilities; (ii) capital expenditures; (iii) working capital requirements as may be needed to support the growth of its business; (iv) dividend payments on its common stock; and (v) potential acquisitions.
The Companys primary sources of liquidity for the year ended December 31, 2005 were proceeds from cash generated from operations and cash reserves held at the beginning of the period. At December 31, 2005, the Company had a working capital deficit of $643,919. This deficit is the result of a decrease in current assets, primarily income taxes receivable, and an increase in current liabilities, primarily income taxes payable. The Company expects that it will have positive working capital at the end of 2006 due to the anticipated sale of MWH.
The Company has not conducted a public equity offering. It operates with original equity capital, retained earnings and additions to indebtedness in the form of senior debt and bank lines of credit. The Company believes its debt to total capital proportions of 30 to 70 percent will be adequate for the foreseeable future.
Management believes adequate internal and external resources are available to finance ongoing operating requirements, including capital expenditures, business development, debt service and the payment of dividends, for at least the next twelve months.
Effects of Inflation
It is the opinion of management that the effects of inflation on operating revenues and expenses over the past three years have not been significant. Management anticipates that this trend will continue in the near term.
Critical Accounting Policies and Estimates
The preparation of consolidated financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires us to make judgments, assumptions, and estimates that affect the amounts reported in the Companys financial statements and accompanying notes. Note 1 to the consolidated financial statements describes the significant accounting policies and methods used in preparing the financial statements. The Company considers the accounting policies described below to be the most critical accounting policies because these policies are impacted significantly by estimates it makes. The Company bases its
27
estimates on historical experience or various assumptions that are believed to be reasonable under the circumstances, and the results form the basis for making judgments about the reported values of assets, liabilities, revenues and expenses. Actual results may materially differ from these estimates.
Valuation of Long-Lived Assets:
The Company would record impairment losses on long-lived assets used in operations when events and circumstances indicate the assets might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. In assessing the recoverability of long-lived assets, the Company compares the carrying value to the undiscounted future cash flows the assets are expected to generate. If the total of the undiscounted future cash flows is less than the carrying amount of the assets, the Company would write down such assets based on the excess of the carrying amount over the fair value of the assets. Fair value is generally determined by calculating the discounted future cash flows expected from those assets. Changes in these estimates could have a material adverse effect on the assessment of its long-lived assets, thereby requiring us to write down the assets. Write-downs of long-lived assets are recorded as impairment charges and are a component of operating expenses. The Company has reviewed its long-lived assets and concluded that no impairment charge on its long-lived assets is necessary.
Valuation of Goodwill:
The Company has goodwill on its books related to prior acquisition of telephone properties and acquisition of ownership interests in MWH. The Company is required to test goodwill for impairment annually or at other times if events have occurred or circumstances exist that indicate the carrying value of goodwill may no longer be recoverable. The impairment test for goodwill involves a two-step process: step one consists of a comparison of the fair value of a reporting unit with its carrying amount, including the goodwill allocated to each reporting unit. If the carrying amount is in excess of the fair value, step two requires the comparison of the implied fair value of the reporting unit goodwill with the carrying amount of the reporting unit goodwill. Any excess of the carrying value of the reporting unit goodwill over the implied fair value of the reporting unit goodwill will be recorded as an impairment loss, which is a component of operating expenses. The Company tested goodwill for impairment and concluded that no impairment charge on its existing goodwill was necessary as of December 31, 2005, nor has it recorded impairment charges for goodwill in prior years.
Depreciation of Property, Plant and Equipment
The Company uses the group life method to depreciate the assets of its telephone companies. Telephone plant acquired in a given year is grouped into similar categories and depreciated over the remaining estimated useful life of the group. Due to rapid changes in technology and new competitors, selecting the estimated economic life of telecommunications plant and equipment requires a significant amount of judgment. The Company periodically reviews data on expected utilization of new equipment, asset retirement activity and net salvage values to determine adjustments to its depreciation rates. The Company has not made any changes to the lives of assets resulting in a significant impact in the three year period ended December 31, 2005.
Revenue Recognition:
The Company recognizes revenue when services are rendered. The majority of the Companys revenues are earned from providing services to its customers and providing access to its network to inter-exchange carriers.
28
Revenues earned from the Companys customers come primarily from connection to its local network, cable television services, and Internet services (both dial-up and high-speed DSL). Revenues for these services provided to the Companys customers are billed based on set rates for monthly service or based on the amount of time the customer is utilizing the Companys facilities. The revenue for these services is recognized when the service is rendered.
Revenues earned from allowing inter-exchange carriers access to the Companys network are based on utilization of the network by the carriers as measured by minutes of use of the network by the individual carriers billed at tariffed access rates for both interstate calls and intrastate calls. Revenues for these services are recognized based on the period the access is provided.
Interstate access rates are established by a nationwide pooling of companies known as the National Exchange Carriers Association (NECA). The FCC established NECA in 1983 to develop and administer interstate access service rates, terms and conditions. Revenues are pooled and redistributed on the basis of each Companys actual or average costs. New Ulm settlements from the pools are based on its actual costs to provide service, while Western and Peoples settle based on nationwide average schedules. Access revenues for New Ulm include an estimate of the final cost study for the year which is trued up subsequent to December 31. Management believes the estimates included in the preliminary cost study are reasonable. The Company cannot predict the future impact that industry changes will have on interstate access revenues in 2006.
Intrastate access rates are filed with state regulatory commissions in Minnesota and Iowa.
Revenues from system sales and services are derived from the sale, installation, and servicing of communication systems. In accordance with EITF 00-21, these deliverables are separate units of accounting. Customer contracts of sales and installations are recognized using the completed-contract method, which recognizes income when the contract is substantially complete. Rental revenues are recognized over the rental period.
Recently Issued Accounting Pronouncements
In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and SFAS No. 3. SFAS No. 154 requires retrospective application to prior periods financial statements of a voluntary change in accounting principle unless it is impracticable. SFAS No. 154s retrospective application requirement replaces APB No. 20s requirement to recognize most voluntary changes in accounting principle by including the cumulative effect of changing to the new accounting principle in net income of the period of the change. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 (as of January 1, 2006, for the Company). The Company does not expect adoption of SFAS No. 154 to have a material effect on its results of operations or financial position.
In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Instruments (SFAS 155). SFAS 155 amends SFAS 133 and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS 140). SFAS 155 allows financial instruments that have embedded derivatives to be accounted for as a whole, eliminating the need to bifurcate the derivative from its host, if the holder elects to account for the whole instrument on a fair value basis. In addition, among other changes, SFAS 155 (i) clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS 133; (ii) establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded
29
derivative requiring bifurcation; (iii) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and (iv) eliminates the prohibition on a qualifying special-purpose entity (QSPE) from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial interest. SFAS 155 is to be applied prospectively and is effective for all financial instruments acquired or issued for fiscal years beginning after September 15, 2006. SFAS 155 is not expected to have a material impact on the Companys consolidated financial statements.
|
|
Quantitative and Qualitative Disclosures About Market Risk |
The Company does not have operations subject to risks of foreign currency fluctuations, nor does the Company use derivative financial instruments in its operations or investment portfolio. The Companys earnings are affected by changes in interest rates, as its long-term debt is based on a national variable rate and a fixed rate based on the Companys leverage ratio. If interest rates for the portion of the Companys long-term debt based on variable rates, which ranged between 3.90% and 6.11%, had averaged 10% more for the entire year ended December 31, 2005, the Companys interest expense would have increased approximately $61,000 in 2005. In October 2005, the Company began converting a portion of its variable-rate debt to short-term fixed rate debt to mitigate its exposure to rising interest rates.
30
|
|
Financial Statements and Supplementary Data |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and
Board of Directors
New Ulm Telecom, Inc.
New Ulm, Minnesota
We have audited the accompanying consolidated balance sheets of New Ulm Telecom, Inc. (a Minnesota Corporation) and subsidiaries as of December 31, 2005 and 2004, and the related consolidated statements of income, stockholders equity and cash flows for each of the years in the three-year period ended December 31, 2005. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We did not audit the financial statements of Midwest Wireless Holdings L.L.C., a limited liability company, the investment in which, as discussed in Note 3 to the financial statements, is accounted for by the equity method of accounting. The investment in Midwest Wireless Holdings L.L.C. was $20,968,727 and $17,685,547 as of December 31, 2005 and 2004, respectively, and the equity in its net income was $5,742,935, $3,436,159 and $2,710,717 for each of the three years in the period ended December 31, 2005. The financial statements of Midwest Wireless Holdings L.L.C. were audited by other auditors whose report has been furnished to us, and our opinion, insofar as it relates to the amounts included for Midwest Wireless Holdings L.L.C., is based solely on the report of the other auditors.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as well as, evaluating the overall financial statement presentation. We believe that our audits and the report of the other auditors provide a reasonable basis for our opinion.
In our opinion, based on our audits and the report of other auditors, the consolidated financial statements referred to above, present fairly, in all material respects, the financial position of New Ulm Telecom, Inc. and subsidiaries as of December 31, 2005 and 2004, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2005 in conformity with accounting principles generally accepted in the United States of America.
/s/ KIESLING ASSOCIATES LLP
West Des Moines, Iowa
February 10, 2006, except for Note 3, for which
the date is March 7, 2006
31
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
CONSOLIDATED BALANCE SHEETS |
DECEMBER 31, 2005 AND 2004 |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|||||||
|
|||||||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
2,706,764 |
|
$ |
2,739,389 |
|
Receivables, Net of Allowance for Doubtful Accounts of $205,000 and $136,069 |
|
|
1,057,174 |
|
|
995,393 |
|
Income Taxes Receivable |
|
|
|
|
|
422,179 |
|
Materials, Supplies, and Inventories |
|
|
252,068 |
|
|
263,183 |
|
Prepaid Expenses |
|
|
257,785 |
|
|
259,302 |
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
4,273,791 |
|
|
4,679,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTMENTS AND OTHER ASSETS: |
|
|
|
|
|
|
|
Cellular Investments (Note 3) |
|
|
20,968,727 |
|
|
17,685,547 |
|
Goodwill and Intangibles (Note 4) |
|
|
3,240,285 |
|
|
3,242,338 |
|
Other Investments |
|
|
1,555,527 |
|
|
1,608,284 |
|
|
|
|
|
|
|
|
|
Total Investments and Other Assets |
|
|
25,764,539 |
|
|
22,536,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT (Note 2): |
|
|
|
|
|
|
|
Telecommunications Plant |
|
|
58,827,850 |
|
|
56,414,779 |
|
Other Property |
|
|
2,698,413 |
|
|
2,613,121 |
|
Video Plant |
|
|
2,486,188 |
|
|
2,362,964 |
|
|
|
|
|
|
|
|
|
Total Property, Plant and Equipment |
|
|
64,012,451 |
|
|
61,390,864 |
|
Less Accumulated Depreciation |
|
|
38,746,872 |
|
|
34,771,111 |
|
|
|
|
|
|
|
|
|
Net Property, Plant and Equipment |
|
|
25,265,579 |
|
|
26,619,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
55,303,909 |
|
$ |
53,835,368 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
32
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
CONSOLIDATED BALANCE SHEETS (Continued) |
DECEMBER 31, 2005 AND 2004 |
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
Current Portion of Long-Term Debt |
|
$ |
2,516,796 |
|
$ |
2,515,987 |
|
Accounts Payable |
|
|
972,150 |
|
|
1,328,386 |
|
Accrued Income Taxes |
|
|
673,994 |
|
|
|
|
Other Accrued Taxes |
|
|
78,817 |
|
|
77,338 |
|
Other Accrued Liabilities |
|
|
675,953 |
|
|
531,115 |
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
4,917,710 |
|
|
4,452,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT, Less Current Portion (Note 5) |
|
|
12,597,630 |
|
|
15,114,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONCURRENT LIABILITIES |
|
|
|
|
|
|
|
Loan Guarantee (Note 11) |
|
|
375,000 |
|
|
375,000 |
|
Income Taxes (Note 6) |
|
|
5,867,918 |
|
|
6,068,778 |
|
|
|
|
|
|
|
|
|
Total Noncurrent Liabilities |
|
|
6,242,918 |
|
|
6,443,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock - $1.66 Par Value; 10,000,000 Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock - $1.66 Par Value; 90,000,000 and 90,000,000 Shares
|
|
|
8,525,725 |
|
|
8,525,725 |
|
Retained Earnings |
|
|
23,019,926 |
|
|
19,298,613 |
|
|
|
|
|
|
|
|
|
Total Stockholders Equity |
|
|
31,545,651 |
|
|
27,824,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
|
$ |
55,303,909 |
|
$ |
53,835,368 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
33
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF INCOME |
FOR THE THREE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
OPERATING REVENUES: |
|
|
|
|
|
|
|
|
|
|
Local Network |
|
$ |
4,033,900 |
|
$ |
4,121,991 |
|
$ |
3,821,522 |
|
Network Access |
|
|
7,107,497 |
|
|
5,115,844 |
|
|
6,782,834 |
|
Directory Advertising, Billing and Other Services |
|
|
488,656 |
|
|
509,209 |
|
|
521,834 |
|
Video Services |
|
|
2,011,841 |
|
|
1,799,860 |
|
|
1,363,867 |
|
Internet Services |
|
|
1,275,077 |
|
|
1,102,390 |
|
|
939,699 |
|
Other Nonregulated Services |
|
|
2,427,866 |
|
|
2,451,273 |
|
|
2,411,281 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues |
|
|
17,344,837 |
|
|
15,100,567 |
|
|
15,841,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
Plant Operations, Excluding Depreciation and Amortization |
|
|
2,285,473 |
|
|
1,973,600 |
|
|
1,994,538 |
|
Cost of Video Services |
|
|
1,472,020 |
|
|
1,320,658 |
|
|
1,009,461 |
|
Cost of Internet Services |
|
|
576,557 |
|
|
491,093 |
|
|
499,004 |
|
Cost of Other Nonregulated Services |
|
|
1,221,717 |
|
|
1,233,432 |
|
|
1,162,640 |
|
Depreciation and Amortization |
|
|
4,111,769 |
|
|
4,270,812 |
|
|
4,288,905 |
|
Selling, General and Administrative |
|
|
3,404,120 |
|
|
3,179,251 |
|
|
2,912,712 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
|
13,071,656 |
|
|
12,468,846 |
|
|
11,867,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
4,273,181 |
|
|
2,631,721 |
|
|
3,973,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES): |
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
(799,394 |
) |
|
(570,892 |
) |
|
(583,971 |
) |
Interest and Dividend Income |
|
|
74,475 |
|
|
32,418 |
|
|
47,793 |
|
Interest During Construction |
|
|
8,259 |
|
|
4,197 |
|
|
|
|
Equity Earnings in Cellular Partnership |
|
|
5,742,935 |
|
|
3,436,159 |
|
|
2,710,717 |
|
Other Investment Income |
|
|
85,842 |
|
|
62,138 |
|
|
218,988 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expenses) |
|
|
5,112,117 |
|
|
2,964,020 |
|
|
2,393,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
9,385,298 |
|
|
5,595,741 |
|
|
6,367,304 |
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES |
|
|
3,925,246 |
|
|
2,303,992 |
|
|
2,554,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
5,460,052 |
|
$ |
3,291,749 |
|
$ |
3,812,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET INCOME PER SHARE |
|
$ |
1.07 |
|
$ |
0.64 |
|
$ |
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER SHARE |
|
$ |
0.34 |
|
$ |
0.33 |
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
34
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY |
FOR THE THREE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Retained |
|
|||||
|
|
|
|
|
||||||
|
|
Shares |
|
Amount |
|
|
||||
|
|
|
|
|
|
|
|
|||
|
||||||||||
BALANCE on December 31, 2002 |
|
|
5,115,585 |
|
$ |
8,525,975 |
|
$ |
15,604,245 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
3,812,754 |
|
Dividends |
|
|
|
|
|
|
|
|
(1,704,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE on December 31, 2003 |
|
|
5,115,585 |
|
|
8,525,975 |
|
|
17,712,482 |
|
|
|
|
|
|
|
|
|
|
|
|
Retired Stock |
|
|
(150 |
) |
|
(250 |
) |
|
(1,152 |
) |
Net Income |
|
|
|
|
|
|
|
|
3,291,749 |
|
Dividends |
|
|
|
|
|
|
|
|
(1,704,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE on December 31, 2004 |
|
|
5,115,435 |
|
|
8,525,725 |
|
|
19,298,613 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
5,460,052 |
|
Dividends |
|
|
|
|
|
|
|
|
(1,738,739 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE on December 31, 2005 |
|
|
5,115,435 |
|
$ |
8,525,725 |
|
$ |
23,019,926 |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
35
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
FOR THE THREE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
5,460,052 |
|
$ |
3,291,749 |
|
$ |
3,812,754 |
|
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization |
|
|
4,111,769 |
|
|
4,270,812 |
|
|
4,288,905 |
|
Undistributed Earnings of Cellular Investment |
|
|
(3,283,180 |
) |
|
(2,530,532 |
) |
|
(1,762,886 |
) |
Deferred Income Taxes |
|
|
(200,860 |
) |
|
824,815 |
|
|
1,592,316 |
|
Deferred Investment Tax Credits |
|
|
|
|
|
(3,165 |
) |
|
(3,543 |
) |
Changes in Assets and Liabilities: |
|
|
|
|
|
|
|
|
|
|
Receivables |
|
|
360,398 |
|
|
1,231,775 |
|
|
(22,855 |
) |
Inventories |
|
|
11,115 |
|
|
73,775 |
|
|
165,357 |
|
Prepaid Expenses |
|
|
1,517 |
|
|
12,414 |
|
|
(87,965 |
) |
Accounts Payable |
|
|
(794,041 |
) |
|
726,508 |
|
|
71,771 |
|
Accrued Income Taxes |
|
|
673,994 |
|
|
|
|
|
|
|
Other Accrued Taxes |
|
|
1,479 |
|
|
2,150 |
|
|
7,346 |
|
Other Accrued Liabilities |
|
|
144,838 |
|
|
(81,437 |
) |
|
48,364 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided By Operating Activities |
|
|
6,487,081 |
|
|
7,818,864 |
|
|
8,109,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Additions to Property, Plant and Equipment, Net |
|
|
(2,317,737 |
) |
|
(3,004,263 |
) |
|
(4,132,108 |
) |
Redemption of Notes Receivable, Net of Investment |
|
|
|
|
|
(3,367 |
) |
|
674,037 |
|
Other, Net |
|
|
52,757 |
|
|
(52,195 |
) |
|
(138,193 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Investing Activities |
|
|
(2,264,980 |
) |
|
(3,059,825 |
) |
|
(3,596,264 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Principal Payments of Long-Term Debt |
|
|
(2,515,987 |
) |
|
(2,515,217 |
) |
|
(2,521,461 |
) |
Retired Stock |
|
|
|
|
|
(1,402 |
) |
|
|
|
Dividends Paid |
|
|
(1,738,739 |
) |
|
(1,704,466 |
) |
|
(1,704,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Financing Activities |
|
|
(4,254,726 |
) |
|
(4,221,085 |
) |
|
(4,225,978 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
(32,625 |
) |
|
537,954 |
|
|
287,322 |
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS at Beginning of Year |
|
|
2,739,389 |
|
|
2,201,435 |
|
|
1,914,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS at End of Year |
|
$ |
2,706,764 |
|
$ |
2,739,389 |
|
$ |
2,201,435 |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
36
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
New Ulm Telecom, Inc.s (Company) principal line of business is providing local telephone service, Internet, digital video, and access to long-distance telephone service through local exchange networks. The Company owns and operates three independent telephone companies serving seven communities in southern Minnesota, one community in Iowa and the adjacent rural areas. The Company also has investments in cellular entities and a competitive local exchange carrier (CLEC), and operates cable television systems in eight communities.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its five wholly-owned subsidiaries. All significant inter-company transactions have been eliminated in consolidation.
Accounting Estimates
The presentation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amount of revenues and expenses during the operating period. Actual results could differ from those estimates.
Cash Equivalents
All highly liquid investments with a maturity of three months or less at the time of purchase are considered cash equivalents.
Receivables
Receivables are stated at the amounts the Company expects to collect from outstanding balances. The Company provides for probable uncollectible amounts through charges to earnings and credits to the valuation allowance based on its assessment of the current status of individual accounts. Balances that are still outstanding after the Company has used reasonable collection efforts are written off through charges to the valuation allowance and credits to receivable accounts.
Materials, Supplies and Inventories
Materials, supplies and inventories are recorded at the lower of average cost or market.
Property, Plant and Equipment
Property, plant and equipment are recorded at original cost. Additions, improvements or major renewals are capitalized. When telecommunications assets are sold, retired or otherwise disposed of in the ordinary course of business, the cost, less salvage, is charged to accumulated depreciation and the original cost is credited to the asset accounts. Any gains or losses on non-telecommunications property and equipment retirements are reflected in the current year operations.
37
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recoverability of Long-Lived Assets
The Company reviews its long-lived assets whenever events or changes in circumstances indicate the carrying amount of the assets may not be recoverable. The Company determines potential impairment by comparing the carrying value of its assets with the sum of the undiscounted cash flows expected to be provided by operating and eventually disposing of the asset. Should the sum of the expected future net cash flows be less than carrying values, the Company would determine whether an impairment loss should be recognized. No impairment losses have been identified in the financial statements.
Investments and Other Assets
Investments in a Midwest Wireless Holdings, L.L.C. (MWH) and FiberComm, LC are recorded using the equity method of accounting, which reflects original cost and equity in undistributed earnings and losses, because management of the Company believes they have the ability to significantly influence the operating and financial policies of these companies.
Long-term investments in other companies that are not intended for resale or are not readily marketable are valued at the lower of cost or net realizable value.
Goodwill and Intangible Assets
Goodwill represents the excess of the purchase price of acquisitions and equity method investments over the fair value of the net assets acquired. Goodwill is reviewed annually for possible impairment. In its reviews, the Company has determined that goodwill is not impaired. Intangible assets with definite lives continue to be amortized.
Revenue Recognition
Revenues are recognized when earned. Local network, video and Internet revenues are recognized over the period a subscriber is connected to the network. Interstate access revenues are based on settlements with the National Exchange Carrier Association. Interstate access settlements are based on cost studies for New Ulm Telecom, Inc. and by nationwide average cost schedules for two of its subsidiaries, Western Telephone Company and Peoples Telephone Company. Access revenues for New Ulm Telecom, Inc. include estimates which management believes are reasonable, pending finalization of cost studies. Local network and intrastate access revenues are based on tariffs filed with the state regulatory commissions. Revenues from system sales and services are derived from the sale, installation, servicing of communication systems. In accordance with EITF 00-21, these deliverables are separate units of accounting. Customer contracts of sales and installations are recognized using the completed-contract method, which recognizes income when the contract is substantially complete. Rental revenues are recognized over the rental period.
Interest During Construction
The Company includes in its telecommunications plant account an average cost of debt used for the construction of the plant.
38
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Income Taxes and Investment Tax Credits
The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Significant components of the Companys deferred taxes arise from differences in the basis of property, plant, and equipment due to the use of accelerated depreciation methods for tax purposes and partnerships due to the difference between book and tax income. For financial statement purposes, deferred investment tax credits are being amortized as a reduction of the provision for income taxes over the estimated useful lives of the related property, plant and equipment. Deferred investment tax credits were fully amortized at December 31, 2004.
Credit Risk
Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and receivables. The Company places its cash investments with high credit quality financial institutions in accounts which, at times, may exceed the federally insured limits. The Company has not experienced any losses in these accounts and does not believe it is exposed to any significant credit risk. Concentrations of credit risk with respect to trade receivables are limited due to the Companys large number of customers.
Basic and Diluted Net Income Per Common Share
Basic and diluted net income per common share is based on the weighted average number of shares outstanding of 5,115,435 for 2005, 5,115,435 for 2004, and 5,115,585 for 2003. All per share data has been restated to reflect the three-for-one stock split effective January 10, 2002.
Reclassifications
The consolidated financial statements of New Ulm Telecom, Inc. and its subsidiaries include the following three segments: (i) Telecom Segment, (ii) Cellular Segment, (iii) Phonery Segment. All intercompany activities have been eliminated from the consolidated financial statements.
Beginning in the first quarter quarter 2004, New Ulm Telecom, Inc. and its subsidiaries reported business segments of New Ulm Telecom, Western Telephone, Peoples Telephone, New Ulm Phonery, and Cellular on the basis of functionality. The new basis of segment reporting reflects the integration of New Ulm Telecom, Inc.s management, sales, service and support functions in the three areas of Telecom, Cellular, and Phonery, as well as reflecting the level at which management reviews and makes resource allocation and other management decisions regarding the operation of the Company. All segment information reported in 2003 has been reclassified to conform to the new presentation. These reclassifications had no impact on previously reported consolidated operating income, net income or stockholders equity. See note 12 on page 45, for segment information.
39
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment for December 31, 2005 and 2004 includes the following:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Telecommunications Plant: |
|
|
|
|
|
|
|
Land |
|
$ |
176,783 |
|
$ |
202,912 |
|
Buildings |
|
|
1,915,786 |
|
|
1,912,586 |
|
Other Support Assets |
|
|
3,460,490 |
|
|
3,321,057 |
|
Central Office Equipment |
|
|
27,134,501 |
|
|
25,670,728 |
|
Cable and Wire Facilities |
|
|
25,286,397 |
|
|
24,987,476 |
|
Other Plant and Equipment |
|
|
394,323 |
|
|
320,020 |
|
Plant Under Construction |
|
|
459,570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,827,850 |
|
|
56,414,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Plant: |
|
|
|
|
|
|
|
Other Property |
|
|
2,698,413 |
|
|
2,613,121 |
|
Video Plant |
|
|
2,486,188 |
|
|
2,362,964 |
|
|
|
|
|
|
|
|
|
|
|
|
5,184,601 |
|
|
4,976,085 |
|
|
|
|
|
|
|
|
|
|
|||||||
Total Property, Plant and Equipment |
|
$ |
64,012,451 |
|
$ |
61,390,864 |
|
|
|
|
|
|
|
|
|
Depreciation is computed using the straight-line method based on estimated service or remaining useful lives of the various classes of depreciable assets. The composite depreciation rates on telecommunications plant and equipment for the three years ended December 31, 2005, 2004 and 2003 were 7.0%, 7.2% and 7.6%, respectively. Other property is depreciated over estimated useful lives of three to fifteen years.
NOTE 3 - CELLULAR INVESTMENTS
Cellular investments include a 9.88% ownership interest in units of MWH at December 31, 2005 and 2004. This entity provides cellular phone service to southern Minnesota, northwestern Iowa and southwestern Wisconsin. The difference between the carrying amount of the MWH investment and the underlying equity in the net assets of MWH at the time of purchase of ownership interests is $4,890,389 as of December 31, 2005, net of accumulated amortization of $156,391.
Cellular investments consist of the following:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Cost Less Accumulated Amortization |
|
$ |
7,596,308 |
|
$ |
7,596,308 |
|
Cumulative Income |
|
|
22,029,756 |
|
|
16,286,821 |
|
Cumulative Distributions |
|
|
(8,657,337 |
) |
|
(6,197,582 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Total |
|
$ |
20,968,727 |
|
$ |
17,685,547 |
|
|
|
|
|
|
|
|
|
Income and cash distributions from MWH were as follows for the years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
Income Recorded |
|
$ |
5,742,935 |
|
$ |
3,436,159 |
|
$ |
2,710,717 |
|
Cash Distributions |
|
|
2,459,755 |
|
|
905,627 |
|
|
947,831 |
|
40
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 - CELLULAR INVESTMENTS (Continued)
The following is summarized financial information from MWH as of, and for, the years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
$ |
33,104,932 |
|
$ |
27,685,169 |
|
$ |
15,927,067 |
|
Noncurrent Assets |
|
|
362,172,494 |
|
|
366,455,303 |
|
|
360,331,919 |
|
Current Liabilities |
|
|
40,753,598 |
|
|
54,760,003 |
|
|
36,133,737 |
|
Noncurrent Liabilities |
|
|
139,497,300 |
|
|
157,687,473 |
|
|
184,480,187 |
|
Members Equity |
|
|
215,026,528 |
|
|
181,692,996 |
|
|
155,645,062 |
|
Revenues |
|
|
264,013,168 |
|
|
220,679,372 |
|
|
179,563,840 |
|
Operating Income |
|
|
73,851,914 |
|
|
44,700,128 |
|
|
38,208,082 |
|
Net Income |
|
|
58,232,113 |
|
|
35,215,044 |
|
|
26,695,403 |
|
In November 2005, Alltel Corporation (Alltel) entered into a definitive agreement to purchase MWH licenses, customers and network assets for $1.075 billion in cash. In January 2006, the members of MWH approved the transaction and agreed to a merger of MWH with Alltel. Closing of this transaction, which is expected to occur in the first half of 2006, is subject to approval by certain regulators and resolution of certain contingencies. If the transaction is approved, the Company expects its portion of the proceeds from the sale before taxes to be approximately $80,000,000, with approximately 90% of the proceeds to be received shortly after closing and the remaining amount to be paid at six months and at fifteen months after closing.
NOTE 4 - GOODWILL AND INTANGIBLES
At December 31, 2005, the Company had goodwill for wireline acquisitions of $3,218,906, and goodwill associated with equity investments, included in cellular investments, of $4,890,389. The Company annually tests the goodwill of $3,218,906, associated with wireline acquisitions under SFAS 142 and had determined the goodwill associated with this investment is not impaired. The cellular investment goodwill of $4,890,389 was considered under APB Opinion 18 and it was determined to not be impaired.
The Company owned 9.88% of MWH at December 31, 2005 and December 31, 2004. The Company accounts for its investment in MWH using the equity method, and earnings from the investment are material to the Companys net income. At December 31, 2005, MWH had investments in cellular, Local Multipoint Distribution Service (LMDS) and Personal Communications Service (PCS) licenses totaling $212,093,566. MWH has determined that these licenses have indefinite useful lives and are not impaired.
Goodwill and other non-amortizable intangibles consist of the following:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Included Under the Caption at Year End: |
|
|
|
|
|
|
|
Goodwill and Intangibles |
|
$ |
3,218,906 |
|
$ |
3,218,906 |
|
Cellular Investments |
|
|
4,890,389 |
|
|
4,890,389 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
8,109,295 |
|
$ |
8,109,295 |
|
|
|
|
|
|
|
|
|
41
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
NOTE 4 - GOODWILL AND INTANGIBLES (Continued)
Amortizable intangibles consist of the following:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Balance Beginning of Year |
|
$ |
25,432 |
|
$ |
25,484 |
|
Intangible amortization |
|
|
(2,052 |
) |
|
(2,052 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Balance End of Year |
|
$ |
23,380 |
|
$ |
24,432 |
|
|
|
|
|
|
|
|
|
NOTE 5 - LONG-TERM DEBT
Long-term debt is as follows:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Unsecured ten-year note with the City of Redwood Falls, payable semi-annually (beginning in 2002), at a fixed 5% interest rate, maturing on January 1, 2013. |
|
$ |
114,426 |
|
$ |
130,413 |
|
|
|
|
|
|
|
|
|
Secured ten-year reducing revolving credit facility to CoBank, ACB, ACB in quarterly installments of $250,000 (beginning in 2003), plus a national variable rate of interest through December 20, 2011 (6.11% and 3.95% at December 31, 2005 and 2004). |
|
|
6,000,000 |
|
|
7,000,000 |
|
|
|
|
|
|
|
|
|
Secured ten-year reducing revolving credit facility to CoBank, ACB, ACB in monthly installments of $125,000 (beginning in 2002), plus a national variable rate of interest through December 20, 2011 (6.11% and 3.95% at December 31, 2005 and 2004). |
|
|
9,000,000 |
|
|
10,500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
15,114,426 |
|
|
17,630,413 |
|
Less amount due within one year |
|
|
2,516,796 |
|
|
2,515,987 |
|
|
|
|
|
|
|
|
|
|
|||||||
Long-term debt |
|
$ |
12,597,630 |
|
$ |
15,114,426 |
|
|
|
|
|
|
|
|
|
Substantially all assets of the Company are pledged as security for the long-term debt under certain loan agreements with CoBank, ACB. These mortgage notes are to be repaid in equal quarterly and monthly installments, respectively, covering principal and interest beginning in the year after issue and expiring by December 20, 2011.
The security and loan agreements underlying the CoBank, ACB notes contain certain restrictions on distributions to stockholders, investment in, or loans to, others. In addition, the Company is required to maintain certain financial ratios for current assets to current liabilities, net worth to total assets, long-term debt to operating cash flow and debt service coverage. During the years ended December 31, 2005, 2004 and 2003, the specified financial ratios outlined in the loan agreements were achieved.
Principal payments required during the next five years are as follows: 2006 - $2,516,796; 2007 - $2,517,647; 2008 - $2,518,540; 2009 - $2,519,478; and 2010 - $2,520,465.
42
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
NOTE 5 - LONG-TERM DEBT (Continued)
Cash payments for interest, net of amounts capitalized, were $779,905, $552,713, and $595,409 in 2005, 2004, and 2003, respectively.
NOTE 6 - INCOME TAXES AND INVESTMENT TAX CREDITS
Income taxes reflected in the Consolidated Statements of Income consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
Taxes Currently Payable: |
|
|
|
|
|
|
|
|
|
|
Federal |
|
$ |
3,071,148 |
|
$ |
985,215 |
|
$ |
631,463 |
|
State |
|
|
1,054,958 |
|
|
497,127 |
|
|
334,314 |
|
Deferred Income Taxes |
|
|
(200,860 |
) |
|
824,815 |
|
|
1,592,316 |
|
Amortization of Investment Tax Credits |
|
|
|
|
|
(3,165 |
) |
|
(3,543 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Income Tax Expense |
|
$ |
3,925,246 |
|
$ |
2,303,992 |
|
$ |
2,554,550 |
|
|
|
|
|
|
|
|
|
|
|
|
The differences between the statutory federal tax rate and the effective tax rate were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|||
Statutory Tax Rate |
|
|
35.0 |
% |
|
35.0 |
% |
|
35.0 |
% |
Effect of: |
|
|
|
|
|
|
|
|
|
|
Surtax exemption |
|
|
(1.0 |
) |
|
(1.0 |
) |
|
(1.0 |
) |
State income taxes, net of federal tax benefit |
|
|
8.3 |
|
|
6.1 |
|
|
5.9 |
|
Other, net |
|
|
(0.5 |
) |
|
1.1 |
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Effective tax rate |
|
|
41.8 |
% |
|
41.2 |
% |
|
40.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes reflected in the Consolidated Balance Sheets are summarized as follows:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Deferred Tax (Assets)/Liabilities: |
|
|
|
|
|
|
|
Depreciation |
|
$ |
4,319,070 |
|
$ |
4,392,778 |
|
Partnership basis |
|
|
1,777,792 |
|
|
2,132,406 |
|
|
|||||||
Other |
|
|
(228,944 |
) |
|
(456,406 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Total |
|
$ |
5,867,918 |
|
$ |
6,068,778 |
|
|
|
|
|
|
|
|
|
Cash payments for income taxes, net of refunds, were $3,029,933, $737,299, and $1,097,107 in 2005, 2004, and 2003, respectively.
NOTE 7 - RETIREMENT PLAN
The Company has a 401(k) employee savings plan in effect for its employees who meet certain age and service requirements. The Companys contribution to its 401(k) employee savings plan was $194,036, $197,412 and $190,076 in 2005, 2004 and 2003, respectively.
43
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS
It was not practicable to estimate a fair value for investments in companies carried on the cost basis due to a lack of quoted market prices. The Company believes the book value is not impaired at December 31, 2005.
The fair value of the Companys long-term debt is estimated based on the discounted value of the future cash flows expected to be paid using current rates of borrowing for similar types of debt. Fair value of the debt approximates carrying value.
New Ulm Telecom, Inc.s financial instruments also include cash equivalents, trade accounts receivable, and accounts payable for which current carrying amounts approximate fair market value.
NOTE 9 - COMMITMENTS
The Companys capital budget for 2006 is approximately $3,235,000, which will be financed through internally generated funds. As of December 31, 2005, the Company has no significant purchase commitments.
NOTE 10 - NONCASH INVESTING ACTIVITIES
Noncash investing activities included $525,672, $87,867 and $497,568 during the years ended December 31, 2005, 2004 and 2003, respectively, relating to plant and equipment additions placed in service during 2005, 2004 and 2003, respectively, which are reflected in accounts payable at year end.
NOTE 11 - GUARANTEES
On January 30, 2004, the Company guaranteed the indebtedness of FiberComm, LC (a 25.2075% partnership, which is being accounted for by the equity method) in connection with the refinancing of a 15-year loan made by American State Bank to FiberComm, LC. The Companys liability for the guarantee is not to exceed 12.5% of the indebtedness of FiberComm, LC at default, all of the accrued interest, and the expenses of collection or protection of lenders rights and remedies under the guarantee. The Company has recorded a liability of $375,000 in connection with this guarantee, which is the maximum potential liability under the terms of the guarantee.
44
|
NEW ULM TELECOM, INC. AND SUBSIDIARIES |
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
NOTE 12 - SEGMENT INFORMATION
The Company is organized into three business segments: the Telecom Segment, the Cellular Segment and the Phonery Segment. The Telecom Segment consists of the operations of its incumbent local carriers (ILECs), its competitive local exchange carrier (CLEC), and its operations that provide internet and video services. The Cellular Segment includes the sale and service of cellular phones and accessories, and a 9.88% cellular investment in MWH. The cellular investment in the Cellular Segment is recorded on the equity method on the financial statements and is presented in this note using the proportionate consolidated method. The Company records its 9.88% investment in MWH using the proportionate consolidation method so that it can be compared to the cellular industry, as well as the Companys other business segments, and because the Companys chief operation decision maker reviews the performance of MWH using the proportionate method. The Phonery segment includes the sales and service of customer premise equipment (CPE), transport operations, and the resale of long distance toll service. No single customer accounted for a material portion of the Companys revenues in any of the last three years.
Segment information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom |
|
Cellular |
|
Phonery |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year Ended December 31, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
16,040,226 |
|
$ |
25,064,883 |
|
$ |
1,837,571 |
|
$ |
(25,597,843 |
) |
$ |
17,344,837 |
|
Depreciation and Amortization |
|
|
4,050,406 |
|
|
3,082,000 |
|
|
61,363 |
|
|
(3,082,000 |
) |
|
4,111,769 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
8,708,603 |
|
|
15,127,588 |
|
|
914,404 |
|
|
(15,790,708 |
) |
|
8,959,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
3,281,217 |
|
|
6,855,295 |
|
|
861,804 |
|
|
(6,725,135 |
) |
|
4,273,181 |
|
Interest Expense |
|
|
(680,733 |
) |
|
(1,029,802 |
) |
|
|
|
|
911,141 |
|
|
(799,394 |
) |
Cellular Investment Income |
|
|
|
|
|
|
|
|
|
|
|
5,742,935 |
|
|
5,742,935 |
|
Other Investment Income |
|
|
168,576 |
|
|
(71,059 |
) |
|
|
|
|
71,059 |
|
|
168,576 |
|
Income Taxes |
|
|
(1,181,492 |
) |
|
(2,386,364 |
) |
|
(357,390 |
) |
|
|
|
|
(3,925,246 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Income |
|
$ |
1,587,568 |
|
$ |
3,368,070 |
|
$ |
504,414 |
|
$ |
|
|
$ |
5,460,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total Assets |
|
$ |
90,943,813 |
|
$ |
52,068,198 |
|
$ |
6,066,738 |
|
$ |
(93,774,840 |
) |
$ |
55,303,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital Expenditures |
|
$ |
2,317,737 |
|
$ |
2,844,349 |
|
$ |
|
|
$ |
(2,844,349 |
) |
$ |
2,317,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Year Ended December 31, 2004: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
13,806,079 |
|
$ |
21,283,097 |
|
$ |
1,848,741 |
|
$ |
(21,837,350 |
) |
$ |
15,100,567 |
|
Depreciation and Amortization |
|
|
4,197,752 |
|
|
2,949,522 |
|
|
73,060 |
|
|
(2,949,522 |
) |
|
4,270,812 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
7,978,010 |
|
|
14,040,885 |
|
|
901,423 |
|
|
(14,722,284 |
) |
|
8,198,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
1,630,317 |
|
|
4,292,690 |
|
|
874,258 |
|
|
(4,165,544 |
) |
|
2,631,721 |
|
Interest Expense |
|
|
(487,128 |
) |
|
(915,760 |
) |
|
|
|
|
831,996 |
|
|
(570,892 |
) |
Cellular Investment Income |
|
|
|
|
|
|
|
|
|
|
|
3,436,159 |
|
|
3,436,159 |
|
Other Investment Income |
|
|
98,753 |
|
|
102,611 |
|
|
|
|
|
(102,611 |
) |
|
98,753 |
|
Income Taxes |
|
|
(542,010 |
) |
|
(1,408,170 |
) |
|
(353,812 |
) |
|
|
|
|
(2,303,992 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Income |
|
$ |
699,932 |
|
$ |
2,071,371 |
|
$ |
520,446 |
|
$ |
|
|
$ |
3,291,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total Assets |
|
$ |
86,238,105 |
|
$ |
48,743,326 |
|
$ |
5,479,967 |
|
$ |
(86,626,030 |
) |
$ |
53,835,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital Expenditures |
|
$ |
3,004,263 |
|
$ |
3,268,404 |
|
$ |
|
|
$ |
(3,268,404 |
) |
$ |
3,004,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Year Ended December 31, 2003: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
14,546,029 |
|
$ |
18,169,534 |
|
$ |
1,876,984 |
|
$ |
(18,751,510 |
) |
$ |
15,841,037 |
|
Depreciation and Amortization |
|
$ |
4,212,007 |
|
|
2,270,044 |
|
|
76,898 |
|
|
(2,270,044 |
) |
|
4,288,905 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
7,350,735 |
|
|
11,987,785 |
|
|
927,239 |
|
|
(12,687,404 |
) |
|
7,578,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
2,983,287 |
|
|
3,911,705 |
|
|
872,847 |
|
|
(3,794,062 |
) |
|
3,973,777 |
|
Interest Expense |
|
|
(497,742 |
) |
|
(801,660 |
) |
|
|
|
|
715,431 |
|
|
(583,971 |
) |
Cellular Investment Income |
|
|
|
|
|
|
|
|
|
|
|
2,710,717 |
|
|
2,710,717 |
|
Other Investment Income |
|
|
266,728 |
|
|
(367,914 |
) |
|
53 |
|
|
367,914 |
|
|
266,781 |
|
Income Taxes |
|
|
(1,091,547 |
) |
|
(1,109,740 |
) |
|
(353,263 |
) |
|
|
|
|
(2,554,550 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Income |
|
$ |
1,660,726 |
|
$ |
1,632,391 |
|
$ |
519,637 |
|
$ |
|
|
$ |
3,812,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total Assets |
|
$ |
83,702,335 |
|
$ |
46,071,151 |
|
$ |
4,828,940 |
|
$ |
(81,271,892 |
) |
$ |
53,330,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital Expenditures |
|
$ |
4,132,108 |
|
$ |
2,902,985 |
|
$ |
|
|
$ |
(2,902,985 |
) |
$ |
4,132,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
|
|
Item 8. |
(Continued) |
UNAUDITED QUARTERLY OPERATING RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|||||||||||
|
|
|
|
||||||||||
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
2005: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
3,913,530 |
|
$ |
4,341,794 |
|
$ |
4,443,309 |
|
$ |
4,646,204 |
|
Operating Income |
|
|
585,581 |
|
|
1,074,336 |
|
|
1,094,663 |
|
|
1,518,601 |
|
Net Income |
|
|
1,180,550 |
|
|
1,452,190 |
|
|
1,454,996 |
|
|
1,372,316 |
|
Basic and Diluted Net Income per Share |
|
|
0.23 |
|
|
0.28 |
|
|
0.29 |
|
|
0.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
3,992,913 |
|
$ |
3,549,999 |
|
$ |
3,994,630 |
|
$ |
3,563,025 |
|
Operating Income |
|
|
812,301 |
|
|
447,769 |
|
|
825,933 |
|
|
545,718 |
|
Net Income |
|
|
981,133 |
|
|
639,300 |
|
|
1,038,402 |
|
|
632,914 |
|
Basic and Diluted Net Income per Share |
|
|
0.19 |
|
|
0.13 |
|
|
0.20 |
|
|
0.12 |
|
The revenues, operating income, net income, and basic and diluted net income per share for the three months ended December 31, 2005 experienced increases as compared to the same period in 2004. These increases related to adjustments for estimates for the 2005 cost study, prior period adjustments for the true-up of estimates for the 2003 and 2004 cost studies, the true-up of the overearnings for the 2003/2004 period, and additional revenue and income from increases in customers subscribing to the Companys video and Internet services.
|
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
None.
|
|
Controls and Procedures |
The Company maintains a system of disclosure controls and procedures, as defined in Exchange Act 13a-15(e), that is designed to provide reasonable assurance that information, which is required to be disclosed, is accumulated and communicated to management in a timely fashion. At the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective.
During the fourth quarter of 2005, there were no changes in the Companys internal control over financial reporting or in other factors that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
|
|
Other Information |
None.
46
|
|
Directors and Executive Officers of the Registrant |
The Company incorporates by reference the information contained under the captions Proposal No. 1: Election of Directors, The Board of Directors and Committees and Section 16(a) Beneficial Ownership Reporting Compliance in its definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
Pursuant to General Instruction G(3) to Form 10-K and Instruction 3 to Item 401(b) of Regulation S-K, information regarding executive officers of the Company is provided in Part I of this Form 10-K under separate caption.
The Company has adopted a code of conduct that applies to all officers, directors, and employees. This code of conduct is available on the Companys website at www.nutelecom.net and in print upon written request to New Ulm Telecom, Inc., 27 North Minnesota Street, New Ulm, Minnesota 56073, Attention: Chief Financial Officer. Any amendment to, or waiver from, a provision of the Companys code of conduct will be posted to the above-referenced website.
|
|
Executive Compensation |
The Company incorporates by reference the information contained under the captions Executive Compensation and Non-Employee Director Compensation in its definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
|
|
Security Ownership of Certain Beneficial Owners and Management |
The Company incorporates by reference the information contained under the caption Security Ownership of Certain Beneficial Owners and Management in its definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
The Company does not maintain any equity compensation plans.
|
|
Certain Relationships and Related Transactions |
The Company incorporates by reference the information contained under the caption Certain Relationships and Related Transactions in its definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
|
|
Principal Accounting Fees and Services |
The Company incorporates by reference the information contained under the caption Independent Registered Public Accounting Firm in its definitive proxy statement for the annual meeting of shareholders to be held May 18, 2006.
47
|
|
Exhibits and Financial Statement Schedules |
|
|
|
|
(a) 1. |
Consolidated Financial Statements |
|
|
|
Included in Part II, Item 8, of this report: |
|
|
|
|
|
|
|
|
|
Pages |
|
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
31 |
|
|
|
|
|
Consolidated Balance Sheets at December 31, 2005 and 2004 |
|
32 - 33 |
|
|
|
|
|
Consolidated Statements of Income for the Three Years Ended December 31, 2005, 2004 and 2003 |
|
34 |
|
|
|
|
|
|
|
|
|
Consolidated Statements of Stockholders Equity for the Three Years Ended December 31, 2005, 2004 and 2003 |
|
35 |
|
|
|
|
|
Consolidated Statements of Cash Flows for the Three Years Ended December 31, 2005, 2004 and 2003 |
|
36 |
|
|
|
|
|
Notes to Consolidated Financial Statements |
|
37 - 45 |
|
|
|
|
(a) 2. |
Consolidated Financial Statement schedules: |
|
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm on Financial Statement Schedule |
|
49 |
|
|
|
|
|
Schedule II Valuation and Qualifying Accounts |
|
50 |
|
|
|
|
|
Other schedules are omitted because they are not required or are not applicable, or the required information is shown in the financial statements or notes thereto. |
|
|
|
|
|
|
(a) 3. |
See Index to Exhibits |
|
|
|
|
|
|
(b) |
Exhibits Required |
|
|
|
|
|
|
|
See Index to Exhibits |
|
71 |
|
|
|
|
(c) |
Separate financial statements of Midwest Wireless Holdings L.L.C., a 50 percent or less owned equity method investment, are included as part of this report because this entity constitutes a significant subsidiary pursuant to the provisions of Regulation S-X, Article 3-09. |
|
51 - 69 |
48
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON FINANCIAL STATEMENT SCHEDULE
To the
Shareholders and Board of Directors of
New Ulm Telecom, Inc.
Our audits of the consolidated financial statements referred to in our report dated February 10, 2006 also included an audit of the financial statement schedules listed in Item 15(a)2 of this Form 10-K. In our opinion, this financial statement schedule presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements.
/s/ KIESLING
ASSOCIATES LLP
West Des Moines, Iowa
February 10, 2006
49
Schedule II Valuation and Qualifying Accounts
Allowance for Uncollectible Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer |
|
1/1/05 |
|
2005 |
|
2005 |
|
2005 |
|
12/31/05 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||||
New Ulm |
|
$ |
44,000 |
|
$ |
85,697 |
|
$ |
53,606 |
|
$ |
(83,303 |
) |
$ |
100,000 |
|
Western |
|
|
15,000 |
|
|
(162 |
) |
|
7,155 |
|
|
(12,993 |
) |
|
9,000 |
|
Peoples |
|
|
6,000 |
|
|
(313 |
) |
|
713 |
|
|
(400 |
) |
|
6,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65,000 |
|
|
85,222 |
|
|
61,474 |
|
|
(96,696 |
) |
|
111,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interexchange Carriers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Ulm |
|
|
34,000 |
|
|
16,574 |
|
|
|
|
|
(13,574 |
) |
|
37,000 |
|
Western |
|
|
37,069 |
|
|
15,931 |
|
|
|
|
|
|
|
|
53,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
71,069 |
|
|
32,505 |
|
|
|
|
|
(13,574 |
) |
|
90,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
136,069 |
|
$ |
117,727 |
|
$ |
61,474 |
|
$ |
(110,270 |
) |
$ |
205,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
Midwest Wireless
Holdings L.L.C.
Consolidated Financial Statements
December 31, 2005, 2004 and 2003
51
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
Page(s) |
|
|
53 |
|
|
|
Financial Statements |
|
|
|
54 |
|
|
|
55 |
|
|
|
56 |
|
|
|
57 |
|
|
|
58-69 |
52
Report of Independent Auditors
To the Board of Managers and Members of
Midwest Wireless Holdings L.L.C.
In our opinion, the accompanying consolidated statements of financial position and the related consolidated statements of operations, changes in members equity, and cash flows present fairly, in all material respects, the financial position of Midwest Wireless Holdings L.L.C. (the Company) and its subsidiaries at December 31, 2005 and 2004, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2005, in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
As discussed in Note 2 to the financial statements, the Company adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations, on January 1, 2003.
/s/ PRICEWATERHOUSECOOPERS LLP
March 7, 2006
53
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,182,293 |
|
$ |
1,174,378 |
|
Accounts receivable, less allowance for doubtful accounts of $806,478 and $716,100 in 2005 and 2004, respectively |
|
|
24,326,774 |
|
|
20,348,616 |
|
Inventories |
|
|
4,979,295 |
|
|
4,385,157 |
|
Other current assets |
|
|
1,616,570 |
|
|
1,777,018 |
|
|
|
|
|
|
|
|
|
|
|||||||
Total current assets |
|
|
33,104,932 |
|
|
27,685,169 |
|
|
|||||||
Property, cellular plant and equipment, net |
|
|
127,416,622 |
|
|
127,835,566 |
|
FCC licenses |
|
|
212,201,696 |
|
|
212,347,514 |
|
Goodwill and other intangible assets, net |
|
|
15,259,285 |
|
|
17,151,736 |
|
Investments in cooperatives |
|
|
7,294,891 |
|
|
9,120,487 |
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
395,277,426 |
|
$ |
394,140,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Members Equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1,188,255 |
|
$ |
22,590,500 |
|
Revolving loan |
|
|
2,917,176 |
|
|
|
|
Accounts payable |
|
|
10,164,177 |
|
|
7,350,406 |
|
Other accrued expenses |
|
|
18,056,019 |
|
|
16,848,298 |
|
Deferred revenue |
|
|
8,427,971 |
|
|
7,970,799 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
40,753,598 |
|
|
54,760,003 |
|
|
|||||||
Other liabilities |
|
|
4,821,349 |
|
|
4,021,692 |
|
Long-term debt |
|
|
115,529,766 |
|
|
138,745,810 |
|
|
|
|
|
|
|
|
|
|
|||||||
Total liabilities |
|
|
161,104,713 |
|
|
197,527,505 |
|
|
|
|
|
|
|
|
|
Minority interest |
|
|
19,146,185 |
|
|
14,919,971 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Notes 8 and 11) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members equity |
|
|
215,026,528 |
|
|
181,692,996 |
|
|
|
|
|
|
|
|
|
|
|||||||
Total liabilities and members equity |
|
$ |
395,277,426 |
|
$ |
394,140,472 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
54
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Operating revenues |
|
|
|
|
|
|
|
|
|
|
Subscriber service |
|
$ |
193,943,656 |
|
$ |
171,410,835 |
|
$ |
140,823,140 |
|
Roamer service |
|
|
38,220,125 |
|
|
29,540,968 |
|
|
28,107,407 |
|
Other operating revenues |
|
|
31,849,387 |
|
|
19,727,569 |
|
|
10,633,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
264,013,168 |
|
|
220,679,372 |
|
|
179,563,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
Operations and maintenance (exclusive of items shown separately below) |
|
|
51,283,804 |
|
|
44,906,175 |
|
|
33,987,898 |
|
Cost of equipment sold |
|
|
25,267,051 |
|
|
26,858,490 |
|
|
12,115,073 |
|
Home roamer costs |
|
|
31,841,915 |
|
|
29,485,393 |
|
|
31,280,458 |
|
Depreciation |
|
|
29,083,836 |
|
|
28,140,602 |
|
|
22,593,187 |
|
Amortization of intangible assets |
|
|
2,110,500 |
|
|
1,712,858 |
|
|
267,278 |
|
Selling, general and administrative |
|
|
50,574,148 |
|
|
44,875,726 |
|
|
41,111,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
190,161,254 |
|
|
175,979,244 |
|
|
141,355,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
|
73,851,914 |
|
|
44,700,128 |
|
|
38,208,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(8,303,958 |
) |
|
(7,584,944 |
) |
|
(7,204,744 |
) |
Interest and dividend income |
|
|
299,262 |
|
|
6,453 |
|
|
2,887 |
|
Gain on disposal of FCC licenses |
|
|
|
|
|
2,616,674 |
|
|
|
|
Other |
|
|
(233,570 |
) |
|
(59,388 |
) |
|
(61,529 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total other expense |
|
|
(8,238,266 |
) |
|
(5,021,205 |
) |
|
(7,263,386 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Minority interest |
|
|
(7,381,535 |
) |
|
(4,463,879 |
) |
|
(3,494,303 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before cumulative effect of change in accounting principle |
|
|
58,232,113 |
|
|
35,215,044 |
|
|
27,450,393 |
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in accounting principle net of minority interest (Note 2) |
|
|
|
|
|
|
|
|
(754,990 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
58,232,113 |
|
$ |
35,215,044 |
|
$ |
26,695,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
55
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital |
|
Accumulated |
|
Total |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2002 |
|
$ |
84,713,099 |
|
$ |
51,786,783 |
|
$ |
136,499,882 |
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of units related to the acquisition of Iowa properties |
|
|
1,941,468 |
|
|
|
|
|
1,941,468 |
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to members |
|
|
|
|
|
(9,491,691 |
) |
|
(9,491,691 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
26,695,403 |
|
|
26,695,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2003 |
|
|
86,654,567 |
|
|
68,990,495 |
|
|
155,645,062 |
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to members |
|
|
|
|
|
(9,167,110 |
) |
|
(9,167,110 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
35,215,044 |
|
|
35,215,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2004 |
|
|
86,654,567 |
|
|
95,038,429 |
|
|
181,692,996 |
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to members |
|
|
|
|
|
(24,898,581 |
) |
|
(24,898,581 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
58,232,113 |
|
|
58,232,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2005 |
|
$ |
86,654,567 |
|
$ |
128,371,961 |
|
$ |
215,026,528 |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
56
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
2003 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
58,232,113 |
|
$ |
35,215,044 |
|
$ |
26,695,403 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
Net income allocated to minority interest |
|
|
7,381,535 |
|
|
4,463,879 |
|
|
3,398,600 |
|
Provision for bad debts |
|
|
1,587,846 |
|
|
1,605,361 |
|
|
1,327,703 |
|
Depreciation |
|
|
29,966,794 |
|
|
28,140,602 |
|
|
22,593,187 |
|
Amortization of intangibles |
|
|
2,110,500 |
|
|
1,712,858 |
|
|
267,278 |
|
Gain on disposal of assets |
|
|
(58,113 |
) |
|
(2,643,653 |
) |
|
(125,277 |
) |
Patronage received in form of cooperative stock |
|
|
(411,666 |
) |
|
(298,301 |
) |
|
(361,318 |
) |
Appreciation Rights Plan compensation |
|
|
2,423,707 |
|
|
1,618,494 |
|
|
1,359,360 |
|
Cumulative effect of accounting change |
|
|
|
|
|
|
|
|
850,693 |
|
Changes in assets and liabilities |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(5,566,004 |
) |
|
(5,705,896 |
) |
|
(2,434,724 |
) |
Inventories |
|
|
(594,138 |
) |
|
(1,805,514 |
) |
|
(1,168,070 |
) |
Other assets |
|
|
331,606 |
|
|
(475,402 |
) |
|
234,808 |
|
Accounts payable |
|
|
925,333 |
|
|
1,213,435 |
|
|
493,555 |
|
Deferred revenue and accrued expenses |
|
|
1,664,893 |
|
|
3,474,365 |
|
|
(1,179,906 |
) |
Other liabilities |
|
|
(1,624,050 |
) |
|
639,798 |
|
|
1,863,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities |
|
|
96,370,356 |
|
|
67,155,070 |
|
|
53,814,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
Acquisition of cellular properties |
|
|
|
|
|
|
|
|
(42,780,847 |
) |
Payments for property, cellular plant and equipment |
|
|
(29,748,633 |
) |
|
(33,835,896 |
) |
|
(29,234,491 |
) |
Proceeds from the disposal of fixed assets |
|
|
87,738 |
|
|
359,193 |
|
|
518,573 |
|
Proceeds from the disposal of FCC licenses |
|
|
145,818 |
|
|
2,832,456 |
|
|
|
|
Purchase of intangible assets |
|
|
(218,049 |
) |
|
(1,286,877 |
) |
|
|
|
Redemption of cooperative stock |
|
|
2,237,262 |
|
|
282,481 |
|
|
421,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash used in investing activities |
|
|
(27,495,864 |
) |
|
(31,648,643 |
) |
|
(71,075,238 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
Proceeds (payments) on revolving loan |
|
|
2,917,176 |
|
|
|
|
|
(25,000,000 |
) |
Book overdraft |
|
|
1,888,438 |
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
|
146,659,941 |
|
|
|
|
|
68,297,657 |
|
Payments on long-term debt |
|
|
(191,278,230 |
) |
|
(25,891,585 |
) |
|
(14,815,075 |
) |
Distributions to members |
|
|
(24,898,581 |
) |
|
(9,167,110 |
) |
|
(9,491,691 |
) |
Distribution from subsidiary to minority interest |
|
|
(3,155,321 |
) |
|
(1,161,720 |
) |
|
(1,209,407 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities |
|
|
(67,866,577 |
) |
|
(36,220,415 |
) |
|
17,781,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net change in cash and cash equivalents |
|
|
1,007,915 |
|
|
(713,988 |
) |
|
521,156 |
|
|
||||||||||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
Beginning of year |
|
|
1,174,378 |
|
|
1,888,366 |
|
|
1,367,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
End of year |
|
$ |
2,182,293 |
|
$ |
1,174,378 |
|
$ |
1,888,366 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure |
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for interest |
|
$ |
10,500,120 |
|
$ |
7,993,662 |
|
$ |
8,165,844 |
|
Equity units issued for acquisitions |
|
|
|
|
|
|
|
|
1,941,468 |
|
|
|
|
|
|
|
|
|
|
|
|
Noncash investing activities |
|
|
|
|
|
|
|
|
|
|
Equipment acquired under capital leases |
|
|
|
|
|
1,386,246 |
|
|
3,244,433 |
|
The accompanying notes are an integral part of these consolidated financial statements.
57
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
1. |
Business Description |
|
|
|
Midwest Wireless Holdings L.L.C. (the Company) was formed in November 1999 as a Delaware limited liability company to acquire and operate cellular communications properties in the Midwest portion of the United States of America. Upon its formation, the Company exchanged its equity units for approximately 86% of the equity units of Midwest Wireless Communications L.L.C. |
|
|
2. |
Summary of Significant Accounting Policies |
|
|
|
Consolidation |
|
|
|
The consolidated financial statements include the Companys wholly owned subsidiaries, Midwest Wireless Iowa L.L.C. and Midwest Wireless Wisconsin L.L.C., as well as its majority owned subsidiary, Midwest Wireless Communications L.L.C. All significant intercompany balances and transactions have been eliminated in consolidation. |
|
|
|
Use of Estimates |
|
|
|
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and disclosure of contingent assets and liabilities at the date of the financial statements. Estimates also affect the reported amounts of revenues and expenses during the periods reported. Actual results could differ from those estimates. |
|
|
|
Concentration of Credit Risk |
|
|
|
The Company provides cellular service and cellular telephones to a diversified group of consumers within a concentrated geographical area. The Company performs credit evaluations of its customers and requires a deposit when deemed necessary. Receivables are generally due within 30 days. |
|
|
|
Cash and Cash Equivalents |
|
|
|
Cash and cash equivalents include cash on deposit and highly liquid investments with original maturities of three months or less that are readily convertible to cash. The Company has funds on deposit with financial institutions that exceed federally insured limits as of December 31, 2005 and 2004. |
|
|
|
Inventories |
|
|
|
Inventories consist primarily of cellular phones and accessories held for resale. Inventories are stated at the lower of cost or market, with cost determined using the specific identification method. Losses on sales of cellular phones are recognized in the period in which sales are made as a cost of acquiring subscribers. |
58
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
Property, Cellular Plant and Equipment |
|
|
|
|
|
Property, cellular plant and equipment is stated at its original cost. Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the assets. The estimated useful lives of property, cellular plant and equipment are as follows: |
|
|
|
Building and improvements |
330 years |
Other equipment |
220 years |
Communication and network equipment |
715 years |
Vehicles |
3 years |
Computer equipment |
3 years |
|
|
|
Major renewals or betterments are capitalized, while repair and maintenance expenditures are charged to operations as incurred. Interest costs related to qualifying construction projects are capitalized. The cost and accumulated depreciation of property, cellular plant and equipment disposed of or sold are eliminated from their respective accounts, and the resulting gain or loss is recorded in operations. |
|
|
|
Asset Retirement Obligation |
|
|
|
On January 1, 2003, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 143, Accounting for Asset Retirement Obligations. This statement relates to the costs of closing facilities and removing assets. SFAS No. 143 requires entities to record the fair value of a legal liability for an asset retirement obligation (ARO) in the period it is incurred if a reasonable estimate of fair value can be made. This cost is initially capitalized and amortized over the remaining life of the underlying asset. Once the obligation is ultimately settled, any difference between the final cost and the recorded liability is recognized as a gain or loss. For the Company, an ARO includes those costs associated with removing component equipment that is subject to retirement from cell sites that reside upon leased property. As a result of adopting SFAS No. 143, on January 1, 2003, the Company recorded an ARO of $1,266,744 and a cumulative effect of the change in accounting principle of $850,693. The cumulative effect of this change resulted from accumulated accretion and depreciation of the ARO and related asset for the period from January 1, 1998 through December 31, 2002. After a minority interest effect of $95,703, the net charge was $754,990. Accretion and depreciation expenses related to the ARO for the years ended December 31, 2005, 2004 and 2003, were $195,704, $192,748 and $186,161, respectively. |
|
|
|
Intangible Assets and Other Long-Lived Assets |
|
|
|
FCC licenses consist of the cost of acquiring cellular, personal communication services (PCS), and local multi-point distribution licenses. It also includes the value assigned to cellular licenses acquired through the acquisitions of operating cellular systems. The Company ceased amortization of its FCC licenses effective January 1, 2002, with the adoption of SFAS No. 142, Goodwill and Other Intangible Assets (Note 3). Customer relationships are amortized on a straight-line basis over their useful lives which range from two to six years. |
59
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
The Company reviews goodwill and FCC licenses for impairment annually, or more frequently if changes in circumstances or the occurrence of events suggest an impairment exists. The test for impairment of goodwill and other intangible assets requires the Company to make estimates about fair value. |
|
|
|
The Company periodically reviews customer relationships and other long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. If the future cash flows (undiscounted and without interest) expected to result from the use of the related assets are less than the carrying value of such assets, an impairment may have been incurred and any loss is recognized, if necessary, to reduce the carrying value of the customer relationships or long-lived assets to fair value, which is determined using discounted estimated future cash flows. |
|
|
|
Investments in Cooperatives |
|
|
|
Investments in cooperatives are recorded using the cost method as the Company does not have the ability to exercise significant influence over the financial and operating policies of the investees. The investments were originally purchased pursuant to the terms of loan agreements with Rural Telephone Finance Cooperative and CoBank, ACB (Note 7). Changes in the investment balances are due to the receipt of additional shares of stock of the investees from noncash patronage refunds net of the redemption of certain shares held by the Company. |
|
|
|
Revenue Recognition |
|
|
|
Subscriber service revenue consists of the base monthly service fee and airtime charges to our customers. Base monthly service fees are billed one month in advance and are recognized in the month earned. Roamer service revenue includes charges to other wireless providers customers who use the Companys network. Airtime and roamer revenues are recognized when the service is provided. Billings in advance of the delivery of service are recorded as deferred revenue. The Company recognizes equipment revenue when the equipment is delivered to customers. |
|
|
|
Income Taxes |
|
|
|
No provision for income taxes has been recorded since all income, losses and tax credits are allocated to the members for inclusion in their respective income tax returns. |
|
|
|
Advertising |
|
|
|
Advertising costs are expensed as incurred. Total advertising expenses were $4,108,218, $4,584,877 and $3,310,758 for the years ended December 31, 2005, 2004 and 2003, respectively. |
|
|
|
Unit-Based Compensation |
|
|
|
The Company accounts for unit-based compensation using the intrinsic value method. Accordingly, compensation cost for unit options granted to employees is measured as the excess, if any, of the fair value of the unit at the date of grant over the amount an employee must pay to acquire the units. Such compensation costs are amortized over the underlying options vesting term. No such compensation expense was recognized in the financial statements for the years ended December 31, 2005, 2004 and 2003. |
60
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
If the Company had elected to recognize compensation expense for options granted using the fair value method, net income would have been as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income, as reported |
|
$ |
58,232,113 |
|
$ |
35,215,044 |
|
$ |
26,695,403 |
|
Deduct: Total unit-based employee compensation expense determined under fair value based method for all awards |
|
|
(138,730 |
) |
|
(143,395 |
) |
|
(199,789 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pro forma net income |
|
$ |
58,093,383 |
|
$ |
35,071,649 |
|
$ |
26,495,614 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For purposes of the pro forma disclosures above, the weighted average fair value per unit option granted in 2005, 2004 and 2003 was $0, $19.48 and $10.67, respectively. The fair value for each option was estimated at the date of grant using the minimum value method with the following weighted average assumptions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year |
||||||||
|
|
|
||||||||
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend yield |
|
|
7.35% |
|
|
3.36% |
|
|
3.46% |
|
Risk-free interest rate |
|
|
4.29% |
|
|
4.50% |
|
|
4.07% |
|
Expected holding period |
|
|
10 years |
|
|
10 years |
|
|
10 years |
|
|
|
3. |
FCC Licenses, Goodwill and Other Intangible Assets |
|
|
|
Effective January 1, 2002, the Company adopted SFAS No. 142. Effective with the adoption of this standard, the Company ceased amortizing FCC licenses, which provide the Company with the exclusive right to utilize certain radio frequency spectrum to provide wireless communication services. Although the FCC licenses are issued for only a fixed time, generally ten years, they are subject to renewal by the FCC; and renewals have occurred routinely and at nominal cost. Moreover, there are currently no legal, regulatory, contractual, competitive, economic, or other factors that limit the useful lives of these licenses. As a result, FCC licenses are treated as indefinite-lived intangible assets and are not amortized, but rather are tested annually for impairment. The Company evaluates the useful life determination for FCC licenses each reporting period in order to determine whether events and circumstances continue to support an indefinite life. |
|
|
|
The Company completed the required annual impairment assessments of its FCC licenses and goodwill on December 31, 2005 and 2004, and determined that there were no impairments. |
|
|
|
On October 15, 2003, the Company acquired various cellular communications properties (Note 5). The Company allocated the excess purchase price over the fair value of the net assets acquired, including identifiable intangible assets, to goodwill. As a result of this acquisition, $9,426,669 of goodwill was recorded. |
61
|
Midwest Wireless Holdings L.L.C. |
|
Indefinite-lived intangible assets consist of the following at December 31:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
|
|
FCC licenses |
|
$ |
222,115,094 |
|
$ |
222,260,912 |
|
Less: Accumulated amortization |
|
|
(9,913,398 |
) |
|
(9,913,398 |
) |
|
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
212,201,696 |
|
$ |
212,347,514 |
|
|
|
|
|
|
|
|
|
The changes in the carrying amount of goodwill and FCC licenses for the year ended December 31, 2005, are as follows:
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
FCC Licenses |
|
||
|
|
|
|
|
|
|
|
Balances as of December 31, 2003 |
|
$ |
9,426,669 |
|
$ |
212,093,566 |
|
|
|||||||
Assets acquired or finally allocated during the year |
|
|
18,321 |
|
|
395,363 |
|
FCC License sold or disposed of during the year |
|
|
|
|
|
(141,415 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Balances as of December 31, 2004 |
|
|
9,444,990 |
|
|
212,347,514 |
|
|
|||||||
FCC License sold or disposed of during the year |
|
|
|
|
|
(145,818 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Balances as of December 31, 2005 |
|
$ |
9,444,990 |
|
$ |
212,201,696 |
|
|
|
|
|
|
|
|
|
Definite-lived intangible assets consist of the following at December 31:
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
|
|
Customer relationships |
|
$ |
9,904,931 |
|
$ |
9,686,882 |
|
Less: Accumulated amortization |
|
|
(4,090,636 |
) |
|
(1,980,136 |
) |
|
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
5,814,295 |
|
$ |
7,706,746 |
|
|
|
|
|
|
|
|
|
Amortization expense related to definite-lived intangible assets was $2,110,500, $1,712,858 and $267,278 in 2005, 2004 and 2003, respectively.
Estimated amortization expense of definite-lived intangible assets for the next five years is as follows:
|
|
|
|
|
2006 |
|
$ |
1,705,962 |
|
2007 |
|
|
1,450,000 |
|
2008 |
|
|
1,450,000 |
|
2009 |
|
|
1,208,333 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
$ |
5,814,295 |
|
|
|
|
|
|
62
|
Midwest Wireless Holdings L.L.C. |
|
|
|
4. |
Select Account Information |
|
|
|
Property, Cellular Plant and Equipment |
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
|
|
Land |
|
$ |
6,211,250 |
|
$ |
6,343,474 |
|
Plant in service |
|
|
250,251,001 |
|
|
224,173,596 |
|
Plant under construction |
|
|
12,777,960 |
|
|
9,563,128 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
269,240,211 |
|
|
240,080,198 |
|
|
|||||||
Less: Accumulated depreciation and amortization |
|
|
(141,823,589 |
) |
|
(112,244,632 |
) |
|
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
127,416,622 |
|
$ |
127,835,566 |
|
|
|
|
|
|
|
|
|
The Company capitalized interest in the amount of $655,371, $532,961 and $385,157 for the years ended December 31, 2005, 2004 and 2003, respectively. Property, cellular plant and equipment at December 31, 2005, includes plant in service under lease with a cost basis of $4,564,532 and accumulated amortization of $1,976,006. Property, cellular plant and equipment at December 31, 2004, includes plant in service under lease with a cost basis of $4,564,532 and accumulated amortization of $919,284.
Other Accrued Expenses
|
|
|
|
|
|
|
|
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
|
|
Accrued commissions, wages and benefits |
|
$ |
8,969,001 |
|
$ |
6,508,103 |
|
Property and pass-through taxes payable |
|
|
1,918,662 |
|
|
1,742,375 |
|
Interest payable |
|
|
40,619 |
|
|
1,581,410 |
|
Other accrued expenses |
|
|
7,127,737 |
|
|
7,016,410 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
18,056,019 |
|
$ |
16,848,298 |
|
|
|
|
|
|
|
|
|
|
|
5. |
Acquisition |
|
|
|
On October 15, 2003, the Company, through its wholly owned subsidiary, Midwest Wireless Iowa L.L.C., completed an acquisition of cellular communications properties providing services to a 17-county area of Iowa. |
|
|
|
The acquisition was accounted for as a purchase. Accordingly, the Company allocated the excess purchase price over the fair value of the net tangible assets acquired to FCC licenses, goodwill and customer relationships. The fair value of the acquired intangible assets was based on an independent appraisal of the FCC licenses and customer relationships. The Company is amortizing the value of customer relationships over six years. The consolidated financial statements include the operations related to the acquisition beginning at the acquisition date. |
63
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
The following table presents the computation of the purchase price, the estimated fair value of tangible assets, FCC licenses, customer relationships acquired, and the amount allocated to goodwill. Amounts were allocated to tangible assets and liabilities based upon their fair values as of the date of acquisition. The fair value of property, cellular plant and equipment was based upon an independent appraisal. |
|
|
|
|
|
Cash |
|
$ |
41,018,532 |
|
Equity units issued |
|
|
1,941,468 |
|
Acquisition costs |
|
|
1,092,858 |
|
Liabilities assumed and resulting from acquisition |
|
|
|
|
Accounts payable and accrued liabilities |
|
|
19,250 |
|
Customer deposits |
|
|
64,450 |
|
Deferred revenue |
|
|
425,393 |
|
Allowance for customer conversion |
|
|
1,337,230 |
|
|
|
|
|
|
|
||||
Total purchase price |
|
|
45,899,181 |
|
|
|
|
|
|
|
||||
Estimated fair value of tangible assets acquired |
|
|
|
|
Accounts receivable |
|
|
816,334 |
|
Prepaid expenses and unbilled revenue |
|
|
103,315 |
|
Investment in cooperatives |
|
|
158,029 |
|
Property, cellular plant and equipment |
|
|
9,694,834 |
|
|
|
|
|
|
|
||||
Total tangible assets |
|
|
10,772,512 |
|
|
|
|
|
|
|
||||
Estimated fair value of intangible assets acquired |
|
|
|
|
Customer relationships |
|
|
8,700,000 |
|
FCC licenses |
|
|
17,000,000 |
|
|
|
|
|
|
|
||||
Total intangible assets |
|
|
25,700,000 |
|
|
|
|
|
|
|
||||
Net assets acquired |
|
|
36,472,512 |
|
|
|
|
|
|
|
||||
Goodwill |
|
$ |
9,426,669 |
|
|
|
|
|
|
|
|
6. |
Members Capital |
|
|
|
Members capital includes capital contributions made by the members and the accumulated income resulting from operations less distributions to members. Company income or loss is allocated to the individual members based upon their ownership percentage, as defined in the Limited Liability Company Agreement (the Agreement). Pursuant to the Agreement, members are not obligated for the debts and obligations of the Company, including accumulated losses in excess of capital contributions. |
|
|
|
Under the Agreement certain restrictions exist that dictate the specific terms of any transfer or sale of units. Upon receipt of a bona fide offer in writing from a third party, the other members and then the Company have the right to purchase all, but not less than all, of the units at the bona fide offer price within a specified time frame. |
64
|
Midwest Wireless Holdings L.L.C. |
Notes to Consolidated Financial Statements |
|
|
|
|
The Agreement also contains the right of co-sale under which no member may transfer its units to an acquiring person, as defined in the Agreement, who after such transfer would be an acquiring person without assuring that each of the other members may participate in the transfer of units under the same terms and conditions. The right of co-sale would terminate in the event the Company completes a sale of securities pursuant to a securities act and if the Companys market capitalization would exceed $200,000,000. |
|
|
|
Each member is entitled to one vote for each unit owned. Certain restrictions on voting rights exist when units are sold to an acquiring person. Distributions to members of $24,898,581, $9,167,110 and $9,491,691 were declared and paid during 2005, 2004 and 2003, respectively. |
|
|
7. |
Long-Term Debt |
|
|
|
Long-term debt consists of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate at |
|
Balance at |
|
|||||||||||||
|
|
|
|
December 31 |
|
December 31 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Maturity |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|||||||||
|
||||||||||||||||||||
RTFC note, variable rate |
|
|
5/12/09 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
$ |
|
|
$ |
7,127,106 |
|
RTFC note, variable rate |
|
|
4/30/09 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
|
|
|
|
14,916,540 |
|
RTFC note, variable rate |
|
|
7/29/08 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
|
|
|
|
4,083,636 |
|
RTFC note, variable rate |
|
|
7/28/08 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
|
|
|
|
3,736,044 |
|
RTFC note, variable rate |
|
|
3/2/10 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
|
|
|
|
62,165,934 |
|
RTFC note, variable rate |
|
|
2/3/15 |
|
|
|
|
|
|
|
|
6.15 |
% |
|
|
|
|
|
6,726,973 |
|
CoBank note, variable rate |
|
|
1/31/07 |
|
|
|
6.3125 |
% |
|
|
|
5.375 |
% |
|
|
114,000,000 |
|
|
55,000,000 |
|
CoBank note, variable rate |
|
|
6/30/09 |
|
|
|
|
|
|
|
|
5.50 |
% |
|
|
|
|
|
4,000,000 |
|
Farm Credit Leasing |
|
|
10/16/06 |
|
|
|
3.82 |
% |
|
|
|
3.82 |
% |
|
|
841,672 |
|
|
1,332,160 |
|
Farm Credit Leasing |
|
|
12/1/08 |
|
|
|
4.00 |
% |
|
|
|
4.00 |
% |
|
|
706,117 |
|
|
861,671 |
|
Farm Credit Leasing |
|
|
12/21/09 |
|
|
|
4.98 |
% |
|
|
|
4.98 |
% |
|
|
1,170,232 |
|
|
1,386,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116,718,021 |
|
|
161,336,310 |
|
Less: Current maturities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,188,255 |
) |
|
(22,590,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
115,529,766 |
|
$ |
138,745,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company entered into various agreements (the Agreements) with the Rural Telephone Finance Cooperative (RTFC). In 2000, the Company entered into an agreement to fund the acquisitions of certain Iowa and Wisconsin cellular markets and the construction of a new headquarters building. The principal and interest on the notes were payable in quarterly installments. The variable interest rate was based on RTFCs cost of capital and was adjusted monthly. Substantially all assets of the Company were pledged as collateral under the Agreements. As described below, in July 2005, the Company repaid all notes outstanding under the Agreements with RTFC. |
|
|
|
On October 22, 2001, the Company entered into an agreement with CoBank, ACB (CoBank) to fund the acquisition of various PCS licenses, capital expenditures and operating funds. The original agreement provided for borrowings of up to $40,000,000. On November 22, 2002, the Company amended the agreement to provide for borrowings of up to $65,000,000, changed the interest rate, and extended the expiration date to October 20, 2003. On October 15, 2003, the Company amended the agreement to provide for borrowings up to $80,000,000 including a single draw term loan of $55,000,000 and a $20,000,000 revolving loan (Revolver B) each with interest at LIBOR plus a variable margin of 3.0% to 3.5% or prime plus a variable margin of 2.0% to 2.5%, and a $5,000,000 cash management revolving loan (Revolver A) with interest at prime plus 0.75%. The total facility |
65
|
Midwest Wireless Holdings L.L.C. |
Notes to Consolidated Financial Statements |
|
|
|
|
matures on June 30, 2009. The term facility has scheduled principal payments that begin in the first quarter of 2005. Revolver B has mandatory commitment reductions beginning in the first quarter of 2007. On July 27, 2005, the Company amended the agreement to provide for borrowings of up to $160,000,000, and to amend the interest rate and accelerated the maturity to January 31, 2007 (the Amended Facility). The Amended Facility provides for a revolving loan of up to $155,000,000 with interest at LIBOR plus 1.75% and a $5,000,000 cash management revolving loan with interest at the higher of the Prime Rate or the Federal Funds Rate plus 0.75%. The proceeds from the Amended Facility were used in July 2005 to repay all existing RTFC notes and the outstanding balances on the CoBank notes from October 2003. |
|
|
|
Consistent with the guidance of Emerging Issues Task Force Issue No. 96-19, Debtors Accounting for a Modification or Exchange of Debt Instruments, the repayment of the RTFC notes and the outstanding balances on the CoBank notes from October 2003 has been accounted for as an extinguishment of debt. During 2005, the Company recognized a loss from extinguishment of debt of $759,843. The loss from extinguishment, which is included in interest expense, resulted from the write off of the remaining debt issuance costs on the debt that was extinguished and other early retirement expenses. |
|
|
|
The CoBank loan is subject to various covenants including a limit on the ratio of indebtedness to annualized operating cash flow and a minimum ratio of operating cash flow to interest paid. Substantially all the assets of the Company are pledged as collateral under the agreement with CoBank. |
|
|
|
On October 10, 2003, the Company entered into a lease agreement with Farm Credit Leasing. The Company entered into a lease under the agreement on October 15, 2003, for the lease of a switch and related equipment located in Des Moines, Iowa. The cost of the equipment leased was $2,000,000. The lease provides for monthly payments of $48,385 for 36 months. On December 24, 2003, the Company entered into a second lease under the agreement for the lease of network equipment. The cost of the equipment was $1,040,177. The lease provides for monthly payments of $15,963 for 60 months. On December 21, 2004, the Company entered into a third lease under the agreement for the lease of network equipment. The cost of the equipment was $1,386,246. The lease provides for monthly payments of $21,960 for 60 months. All three of these leases have been recorded as capital leases and therefore the assets subject to the leases have been capitalized and the present value of the lease obligations have been recorded as long-term debt. |
|
|
|
Maturities of debt are as follows: |
|
|
|
|
|
2006 |
|
$ |
1,188,255 |
|
2007 |
|
|
114,394,831 |
|
2008 |
|
|
607,541 |
|
2009 |
|
|
527,394 |
|
2010 |
|
|
|
|
Thereafter |
|
|
|
|
|
|
|
|
|
|
||||
|
|
$ |
116,718,021 |
|
|
|
|
|
|
66
Midwest Wireless Holdings L.L.C.
Notes to Consolidated Financial Statements
|
|
8. |
Operating Lease Commitments |
|
|
|
Future minimum rental payments required under operating leases, principally for real estate related to tower sites, and other contractual commitments that have initial or remaining noncancellable terms in excess of one year at December 31, 2005, are as follows: |
|
|
|
|
|
|
|
2006 |
|
$ |
1,579,974 |
|
|
2007 |
|
|
1,247,805 |
|
|
2008 |
|
|
842,504 |
|
|
2009 |
|
|
542,328 |
|
|
2010 |
|
|
358,786 |
|
|
Thereafter |
|
|
1,280,489 |
|
|
|
|
|
|
|
|
|||||
|
|
|
$ |
5,851,886 |
|
|
|
|
|
|
|
|
|
Rental expense under operating leases was $3,738,073, $3,452,526 and $2,079,076 for the years ended December 31, 2005, 2004 and 2003, respectively. |
|
|
9. |
Transactions Between Related Parties |
|
|
|
The Company has various transactions with members and entities related to the Companys members. Revenue transactions relate primarily to the sale of the Companys services and equipment. Operating expense transactions relate primarily to commissions earned for signing up new Company customers and for charges for use of the members networks. Related party transactions for the years ended December 31, 2005, 2004 and 2003, were as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues |
|
$ |
506,432 |
|
$ |
1,633,992 |
|
$ |
1,812,829 |
|
|
Operating expenses |
|
|
5,391,035 |
|
|
6,167,157 |
|
|
4,228,098 |
|
|
|
10. |
Employee Benefits |
|
|
|
The Company established the Midwest Wireless Holdings L.L.C. and Subsidiary Companies 401(k) Profit Sharing Plan and Trust (formerly the Midwest Wireless Communications L.L.C. Profit Sharing Plan and Trust) (the 401(k) Plan) for all employees who meet certain service and age requirements. The 401(k) Plan is comprised of an employer matching contribution component and a profit sharing component. Employer matching contributions to this component of the plan were $700,947, $614,909 and $493,124 for the years ended December 31, 2005, 2004 and 2003, respectively. Employer matching contributions vest over one year. Profit sharing contribution expenses were $1,133,430, $788,605 and $597,716 for the years ended December 31, 2005, 2004 and 2003, respectively. Profit sharing contributions are 100% vested after five years of employment. |
|
|
|
Effective January 1, 1997, the Company established the Midwest Wireless Holdings L.L.C. Appreciation Rights Plan, as amended (formerly the Midwest Wireless Communications L.L.C. Appreciation Rights Plan) (the Plan) for certain key employees. The Plan is designed to create two classes of appreciation rights, Class A and Class B, which become fully vested three years and five years, respectively, after the first day of the year the rights are granted. Participants in the Plan are eligible to receive awards based on defined increases in members equity from the date of grant through the end of the vesting period. The Board of Managers granted both Class A and Class B appreciation rights in 1997. Under the terms of the Plan, initially no additional Class B appreciation rights could be granted, but additional Class A appreciation rights could be granted at the discretion of the Board of |
67
Midwest Wireless Holdings L.L.C.
Notes to Consolidated Financial Statements
|
|
|
Managers. However, effective January 1, 2002, the Plan was amended to enable additional Class B appreciation rights to be granted in 2002. The Company recognized $2,423,707, $1,618,494 and $1,359,360 in compensation expense related to the Plan for the years ended December 31, 2005, 2004 and 2003, respectively. Accrued compensation related to the Plan was $4,554,017 and $3,183,430 at December 31, 2005 and 2004, respectively. |
|
|
|
Upon a change in control of the Company, which includes the sale agreement discussed in Note 12, outstanding appreciation rights will be paid out at their fair value. |
|
|
11. |
Option Plan |
|
|
|
During 2000, the Companys Board of Managers and members adopted and approved the Midwest Wireless Holdings L.L.C. Unit Option Plan (the Option Plan), as amended. Under the Option Plan, options to purchase up to 46,742 of the Companys membership units may be granted to employees with terms and vesting periods determined by the Companys Board of Managers at the date of grant. The exercise price is equal to the fair value of the units at the time the option is granted as determined by the Board of Managers. Options granted under the plan expire ten years from the date of grant. The options granted vest 100% three years after they are granted. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Available |
|
|
Number of Units |
|
|
Weighted |
|
|
||||
|
||||||||||||||||
|
Balances at December 31, 2002 |
|
|
33,131 |
|
|
13,611 |
|
|
$ |
321.60 |
|
|
|||
|
||||||||||||||||
|
Granted |
|
|
(2,788 |
) |
|
2,788 |
|
|
$ |
263.84 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
Balances at December 31, 2003 |
|
|
30,343 |
|
|
16,399 |
|
|
$ |
311.78 |
|
|
|||
|
||||||||||||||||
|
Granted |
|
|
(3,345 |
) |
|
3,345 |
|
|
$ |
260.87 |
|
|
|||
|
Cancelled |
|
|
200 |
|
|
(200 |
) |
|
$ |
331.16 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
Balances at December 31, 2004 |
|
|
27,198 |
|
|
19,544 |
|
|
$ |
302.87 |
|
|
|||
|
||||||||||||||||
|
Granted |
|
|
(3,314 |
) |
|
3,314 |
|
|
$ |
260.87 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
Balances at December 31, 2005 |
|
|
23,884 |
|
|
22,858 |
|
|
$ |
296.78 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68
|
Midwest Wireless Holdings L.L.C. |
|
|
|
|
|
The following table summarizes information about unit options outstanding and exercisable at December 31, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||
|
Exercise Prices |
|
|
Number |
|
|
Weighted |
|
|
Weighted |
|
|
Number |
|
|
Weighted |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$260.87 |
|
|
6,659 |
|
|
8.66 |
|
|
$ |
260.87 |
|
|
|
|
|
|
|
|
|
||||||
|
$263.84 |
|
|
2,788 |
|
|
7.01 |
|
|
$ |
263.84 |
|
|
|
2,788 |
|
|
$ |
263.84 |
|
|
|||||
|
$299.06 |
|
|
4,092 |
|
|
4.59 |
|
|
$ |
299.06 |
|
|
|
4,092 |
|
|
$ |
299.06 |
|
|
|||||
|
$318.32 |
|
|
4,610 |
|
|
5.06 |
|
|
$ |
318.32 |
|
|
|
4,610 |
|
|
$ |
318.32 |
|
|
|||||
|
$344.00 |
|
|
4,709 |
|
|
6.01 |
|
|
$ |
344.00 |
|
|
|
4,709 |
|
|
$ |
344.00 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||||||||||||||
|
|
|
|
22,858 |
|
|
|
|
|
|
|
|
|
|
16,199 |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
12. |
Sale Agreement |
|
|
|
On November 17, 2005, the Company entered into a definitive agreement with ALLTEL Corporation (ALLTEL). Under the agreement, ALLTEL will acquire all of the outstanding membership interests of the Company, the minority membership interests in its subsidiary and options outstanding under the Companys Option Plan for $1.075 billion in cash, reduced by the amount of indebtedness and subject to other adjustments. The transaction is contingent upon regulatory approval by the Federal Communications Commission and under the Hart-Scott-Rodino Antitrust Improvements Act. The transaction was approved by the members of the Company at a meeting held on January 18, 2006. In connection with the transaction, certain affiliates of Telephone and Data Services, Inc. which are minority members of Midwest Wireless Communications L.L.C. commenced an action against the Company, and certain of the Companys officers and directors. The plaintiff alleges, among other things, that they are entitled to vested rights of first refusal as a result of the agreement with ALLTEL and that Midwest and the named officers and directors breached certain agreements and duties. On March 10, 2006, the court heard the plaintiffs motion for a preliminary injunction to enjoin consummation of the transaction. The judge has not ruled on the plaintiffs motion and scheduled a trial for May 2006. Management believes they have meritorious arguments, but is unable to assess the likely outcome. However, management intends to vigorously defend its position that the plaintiff is not entitled to vested rights of first refusal. |
|
|
69
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
NEW ULM TELECOM, INC. |
|
|
(Registrant) |
|
|
|
Date: March 28, 2006 |
By |
/s/ Bill Otis |
|
|
|
|
|
Bill Otis, President and Chief Executive Officer |
|
|
(Principal Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the date indicated.
KNOW ALL BY THESE PRESENT, that each person whose signature appears below constitutes and appoints Bill Otis as his or her true and lawful attorney-in-fact and agent, with full powers of substitution and resubstitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any or all amendments to this report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the SEC, granting unto said attorney-in-fact and agent, full power and authority to do and perform each and every act and thing requisite or necessary to be done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agent, or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
|
|
|
Date: March 28, 2006 |
By |
/s/ Bill Otis |
|
|
|
|
|
Bill Otis, President and Chief Executive Officer |
|
|
(Principal Executive Officer) |
|
|
|
|
|
/s/ Nancy Blankenhagen |
|
|
|
|
|
Nancy Blankenhagen, Chief Financial Officer |
|
|
and Treasurer (Principal Financial and |
|
|
Accounting Officer) |
|
|
|
|
|
/s/ James Jensen |
|
|
|
|
|
James Jensen, Chairman of the Board |
|
|
|
|
|
/s/ Duane Lambrecht |
|
|
|
|
|
Duane Lambrecht, Director |
|
|
|
|
|
/s/ Gary Nelson |
|
|
|
|
|
Gary Nelson, Director |
|
|
|
|
|
/s/ Rosemary Dittrich |
|
|
|
|
|
Rosemary Dittrich, Director |
|
|
|
|
|
/s/ Mary Ellen Domeier |
|
|
|
|
|
Mary Ellen Domeier, Director |
|
|
|
|
|
/s/ Perry Meyer |
|
|
|
|
|
Perry Meyer, Director |
|
|
|
|
|
/s/ Paul Erick |
|
|
|
|
|
Paul, Erick, Director |
|
|
|
70
INDEX TO EXHIBITS
Exhibits required to be filed by Item 601 of Regulation S-K are included as Exhibits to this report as follows:
|
|
|
|
3.1 |
Restated Articles of Incorporation, as amended (incorporated by reference to the New Ulm Telecom, Inc. quarterly report on Form 10-Q (file No. 000-03024) filed on August 5, 2004). |
|
|
|
|
3.2 |
Restated By-Laws (incorporated by reference to the New Ulm Telecom, Inc. annual report on Form 10-K (file No. 000-03024) for the fiscal year ended December 31, 1986). |
|
|
|
|
4.1 |
The registrant, by signing this Report, agrees to furnish the Securities and Exchange Commission, upon its request, a copy of any instrument which defines the rights of holders of long-term debt of the registrant and all of its subsidiaries for which consolidated financial statements are required to be filed, and which authorizes a total amount of securities not in excess of 10% of the total assets of the registrant and its subsidiaries on a consolidated basis. |
|
|
|
|
21* |
Subsidiaries of the Registrant |
|
|
|
|
24* |
Power of Attorney (Included on Signature Page) |
|
|
|
|
31.1* |
Chief Executive Officer Certification pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
31.2* |
Chief Financial Officer Certification pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
32.1* |
Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
32.2* |
Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
* Filed herewith |
71