Nuvera Communications, Inc. - Quarter Report: 2005 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005
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 | (I.R.S. Employer | ||
of Incorporation or Organization) | Identification No.) |
27 North Minnesota Street
New Ulm, Minnesota 56073
(Address of Principal Executive Offices, Including Zip Code)
(507) 354-4111
(Registrants Telephone Number, Including Area Code)
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 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 whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes o No 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
Indicate the number of shares outstanding of each of the registrants classes of common stock, as of November 11, 2005: 5,115,435 shares of common stock outstanding.
NEW ULM TELECOM, INC. AND SUBSIDIARIES
SEPTEMBER 30, 2005
2
NEW ULM TELECOM, INC. AND SUBSIDIARIES
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
UNAUDITED CONSOLIDATED BALANCE SHEETS
ASSETS
September 30, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 3,368,883 | $ | 2,739,389 | ||||
Receivables, net of allowance for doubtful accounts of $209,740 and $136,069 | 1,002,802 | 1,417,572 | ||||||
Inventories | 350,789 | 263,183 | ||||||
Prepaid expenses | 135,003 | 259,302 | ||||||
4,857,477 | 4,679,446 | |||||||
INVESTMENTS AND OTHER ASSETS | ||||||||
Goodwill and intangibles, net of amortization | 3,240,798 | 3,242,338 | ||||||
Cellular investments | 20,293,556 | 17,685,547 | ||||||
Other | 1,655,015 | 1,608,284 | ||||||
25,189,369 | 22,536,169 | |||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||
Telecommunications plant | 57,545,990 | 56,414,779 | ||||||
Other property and equipment | 2,670,343 | 2,613,121 | ||||||
Cable television plant | 2,424,286 | 2,362,964 | ||||||
62,640,619 | 61,390,864 | |||||||
Less accumulated depreciation | 37,874,571 | 34,771,111 | ||||||
24,766,048 | 26,619,753 | |||||||
TOTAL ASSETS | $ | 54,812,894 | $ | 53,835,368 | ||||
The accompanying notes are an integral part of the financial statements.
3
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS (continued)
LIABILITIES AND STOCKHOLDERS EQUITY
September 30, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
CURRENT LIABILITIES | ||||||||
Current portion of long-term debt | $ | 2,515,987 | $ | 2,515,987 | ||||
Accounts payable | 905,161 | 1,328,386 | ||||||
Accrued income taxes | 525,866 | | ||||||
Other accrued taxes | 78,551 | 77,338 | ||||||
Other accrued liabilities | 677,947 | 531,115 | ||||||
4,703,512 | 4,452,826 | |||||||
LONG-TERM DEBT, less current portion | 13,231,531 | 15,114,426 | ||||||
NON-CURRENT LIABILITIES | ||||||||
Loan guarantee | 375,000 | 375,000 | ||||||
Deferred Income taxes | 5,869,127 | 6,068,778 | ||||||
6,244,127 | 6,443,778 | |||||||
STOCKHOLDERS EQUITY | ||||||||
Preferred stock $1.66 par value, 10,000,000 shares | ||||||||
authorized, 0 shares issued and outstanding | | | ||||||
Common stock $1.66 par value, 90,000,000 shares | ||||||||
authorized, 5,115,435 shares issued and outstanding | 8,525,725 | 8,525,725 | ||||||
Retained earnings | 22,107,999 | 19,298,613 | ||||||
30,633,724 | 27,824,338 | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | $ | 54,812,894 | $ | 53,835,368 | ||||
The accompanying notes are an integral part of the financial statements.
4
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS ENDED SEPTEMBER 30, | NINE MONTHS ENDED SEPTEMBER 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
OPERATING REVENUES | ||||||||||||||
Local network | $ | 979,128 | $ | 1,052,261 | $ | 2,991,065 | $ | 3,044,400 | ||||||
Network access | 1,840,268 | 1,452,844 | 5,078,516 | 4,141,240 | ||||||||||
Directory advertising, billing and other services | 150,133 | 129,934 | 401,433 | 389,870 | ||||||||||
Video services | 501,753 | 458,832 | 1,500,275 | 1,316,738 | ||||||||||
Internet services | 379,965 | 307,950 | 1,020,251 | 915,269 | ||||||||||
Other nonregulated services | 592,062 | 592,809 | 1,707,093 | 1,730,025 | ||||||||||
4,443,309 | 3,994,630 | 12,698,633 | 11,537,542 | |||||||||||
OPERATING EXPENSES | ||||||||||||||
Plant operations, excluding depreciation and amortization | 588,412 | 550,765 | 1,705,061 | 1,561,696 | ||||||||||
Cost of video services | 364,208 | 342,291 | 1,090,943 | 996,903 | ||||||||||
Cost of internet services | 129,242 | 97,691 | 338,143 | 290,513 | ||||||||||
Cost of other nonregulated services | 323,733 | 313,023 | 935,160 | 887,333 | ||||||||||
Depreciation and amortization | 1,060,064 | 1,065,909 | 3,182,888 | 3,197,727 | ||||||||||
Selling, general and administrative | 882,987 | 799,018 | 2,691,858 | 2,517,367 | ||||||||||
3,348,646 | 3,168,697 | 9,944,053 | 9,451,539 | |||||||||||
OPERATING INCOME | 1,094,663 | 825,933 | 2,754,580 | 2,086,003 | ||||||||||
OTHER (EXPENSES) INCOME | ||||||||||||||
Interest expense | (214,099 | ) | (145,511 | ) | (594,174 | ) | (407,786 | ) | ||||||
Interest income | 10,569 | 6,893 | 61,902 | 27,674 | ||||||||||
Cellular investment income | 1,529,144 | 1,040,983 | 4,422,363 | 2,603,237 | ||||||||||
Other investment income (expense) | (42,210 | ) | (5,922 | ) | 157,392 | 154,955 | ||||||||
1,283,404 | 896,443 | 4,047,483 | 2,378,080 | |||||||||||
INCOME BEFORE INCOME TAXES | 2,378,067 | 1,722,376 | 6,802,063 | 4,464,083 | ||||||||||
INCOME TAXES | 923,071 | 683,974 | 2,714,327 | 1,805,248 | ||||||||||
NET INCOME | $ | 1,454,996 | $ | 1,038,402 | $ | 4,087,736 | $ | 2,658,835 | ||||||
BASIC AND DILUTED NET INCOME PER SHARE NOTE 2 | $ | 0.28 | $ | 0.20 | $ | 0.80 | $ | 0.52 | ||||||
DIVIDENDS PER SHARE | $ | 0.0833 | $ | 0.0833 | $ | 0.2499 | $ | 0.2499 | ||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | 5,115,435 | 5,115,435 | 5,115,435 | 5,115,435 | ||||||||||
The accompanying notes are an integral part of the financial statements.
5
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
YEAR ENDED DECEMBER 31, 2004 AND
NINE MONTHS ENDED SEPTEMBER 30, 2005
Common Stock | Retained Earnings | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Shares | Amount | ||||||||||
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 | 4,087,736 | ||||||||||
Dividends | (1,278,350 | ) | |||||||||
BALANCE on September 30, 2005 | 5,115,435 | $ | 8,525,725 | $ | 22,107,999 | ||||||
The accompanying notes are an integral part of the financial statements.
6
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED | ||||||||
---|---|---|---|---|---|---|---|---|
SEPTEMBER 30, 2005 | SEPTEMBER 30, 2004 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 4,087,736 | $ | 2,658,835 | ||||
Adjustments to reconcile net income to | ||||||||
net cash provided by operating activities: | ||||||||
Depreciation and amortization | 3,182,888 | 3,197,727 | ||||||
Cellular investment income | (4,422,363 | ) | (2,603,237 | ) | ||||
Distributions from cellular investments | 1,814,353 | 700,132 | ||||||
Deferred investment tax credits | | (2,388 | ) | |||||
Deferred Income Tax | (199,651 | ) | | |||||
(Increase) Decrease in: | ||||||||
Receivables | 414,770 | 1,661,321 | ||||||
Inventories | (87,606 | ) | (61,406 | ) | ||||
Prepaid expenses | 124,299 | 174,121 | ||||||
Increase (Decrease) in: | ||||||||
Accounts payable | (404,243 | ) | 162,181 | |||||
Accrued income taxes | 525,866 | 493,918 | ||||||
Other accrued taxes | 1,213 | (6,037 | ) | |||||
Other accrued liabilities | 146,832 | (9,789 | ) | |||||
Net cash provided by operating activities | 5,184,094 | 6,365,378 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Additions to property, plant and equipment, net | (1,346,624 | ) | (2,192,663 | ) | ||||
Other, net | (46,731 | ) | (137,885 | ) | ||||
Net cash used in investing activities | (1,393,355 | ) | (2,330,548 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Principal payments of long-term debt | (1,882,895 | ) | (1,882,514 | ) | ||||
Retired stock | | (1,402 | ) | |||||
Dividends paid | (1,278,350 | ) | (1,278,350 | ) | ||||
Net cash used by financing activities | (3,161,245 | ) | (3,162,266 | ) | ||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 629,494 | 872,564 | ||||||
CASH AND CASH EQUIVALENTS at beginning of period | 2,739,389 | 2,201,435 | ||||||
CASH AND CASH EQUIVALENTS at end of period | $ | 3,368,883 | $ | 3,073,999 | ||||
The accompanying notes are an integral part of the financial statements.
7
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 CONSOLIDATED FINANCIAL STATEMENTS
The consolidated financial statements include the accounts of New Ulm Telecom, Inc. and its wholly owned subsidiaries (the Company). All material intercompany transactions and accounts have been eliminated in consolidation. Accounting practices prescribed by regulatory authorities have been considered in the preparation of the financial statements and formulation of accounting policies for the Company. These policies conform with generally accepted accounting principles as applied to regulated public utilities in accordance with Statement of Financial Accounting Standards No. 71, Accounting for the Effects of Certain Types of Regulation (SFAS 71).
The presentation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosure of contingent assets and liabilities at the balance sheet date, and the reported amounts of revenues and expenses during the reporting period. The estimates and assumptions used in the accompanying consolidated financial statements are based upon managements evaluation of the relevant facts and circumstances as of the time of the financial statements. Actual results could differ from those estimates. The Companys financial statements are also affected by depreciation rates prescribed by regulators, which may result in different depreciation rates than for an unregulated enterprise.
Revenues are recognized when earned, regardless of the period in which they are billed. Interstate network access revenues are furnished in conjunction with interexchange carriers and are determined by cost separation studies and nationwide average schedules. Revenues include estimates pending finalization of cost studies. Interstate network access revenues are based upon interstate tariffs filed with the Federal Communications Commission by the National Exchange Carrier Association and state tariffs filed with state regulatory agencies. Management believes recorded revenues are reasonable based on estimates of cost separation studies, which are typically settled within two years. During the quarter ended June 30, 2005 network access revenues were increased by $493,178, and during the quarter ended September 30, 2005 network access revenues were increased by $89,335, as a result of changes to prior years estimated revenues. 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, 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.
8
Income taxes have been calculated in proportion to the earnings and tax credits generated by operations. The Companys effective income tax rate is higher than the U.S. rate due to the effect of state income taxes.
The balance sheets and statement of stockholders equity as of September 30, 2005, and statements of income for the three and nine month periods ended September 30, 2005 and 2004, and the statements of cash flows for the nine month periods ended September 30, 2005 and 2004 have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position at September 30, 2005 and the results of operations for the three-month and nine-month periods ended September 30, 2005 and 2004, and changes in cash flows for the nine-month periods ended September 30, 2005 and 2004 have been made.
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These financial statements should be read in conjunction with the financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004. The results of operations for the three and nine month periods ended September 30, 2005 are not necessarily indicative of the operating results to be expected for the entire year.
NOTE 2 STATEMENTS OF CASH FLOWS
Supplemental Disclosures of Cash Flows Information:
Cash paid, net of refunds, during the nine months ended September 30:
2005 | 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Interest | $ | 580,664 | $ | 396,583 | ||||
Income taxes | $ | 1,992,500 | $ | 144,423 |
Noncash investing activities included $68,884 and $83,038 during the periods ended September 30, 2005 and 2004, respectively, relating to plant and equipment additions placed in service, which are reflected in accounts payable at September 30, 2005 and 2004.
NOTE 3 SECURED REDUCING REVOLVING CREDIT FACILITY
In fiscal 2001, the Company entered into a $15 million secured ten-year reducing revolving credit facility maturing in 2011. At September 30, 2005, there were $9,375,000 of direct borrowings outstanding under this facility at a variable interest rate of 5.50%. The Company also entered into a $10 million secured ten-year reducing revolving credit facility during fiscal 2001, maturing in 2011. The borrowings under the credit facility bear interest, at the Companys option, at either fixed or variable rates linked to the Companys overall leverage ratio. At September 30, 2005, there were $6,250,000 of direct borrowings outstanding under this facility at a variable interest rate of 5.50%.
9
NOTE 4 GOODWILL AND INTANGIBLE ASSETS
At September 30, 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 has determined that 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 Midwest Wireless Holdings, LLC (MWH) at September 30, 2005 (9.88% at 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, 2004, 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.
The components of goodwill are summarized below:
September 30, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Goodwill on wireline acquisitions | $ | 3,218,906 | $ | 3,218,906 | ||||
Goodwill on cellular investments | 4,890,389 | 4,890,389 | ||||||
$ | 8,109,295 | $ | 8,109,295 | |||||
Definite lived intangibles are summarized below:
September 30, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Gross carrying amount | $ | 30,785 | $ | 30,785 | ||||
Accumulated amortization | (8,893 | ) | (7,353 | ) | ||||
$ | 21,892 | $ | 23,432 | |||||
Intangible assets with definite lives are amortized over their useful lives. The estimated amortization expense for intangible assets will be $2,053 per year for the next five years.
10
NOTE 5 SEGMENT INFORMATION
The Company is organized into three business segments: the Telecom sector, the Cellular sector, and the Phonery sector. The Telecom sector consists of the operations of its incumbent local exchange carriers (ILECs), its competitive local exchange carrier (CLEC), and its operations that provide Internet and video services. The Cellular sector includes the sales and service of cellular phones and accessories, and a 9.88% cellular investment in MWH. The cellular investment in the Cellular sector is recorded on the equity method on the financial statements and is presented in this note 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. The Phonery sector 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 beginning on page 12:
11
NOTE 5 SEGMENT INFORMATION (continued)
Three Months Ended September 30, 2005 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Telecom Segment | Cellular Segment | Phonery Segment | Eliminations | Consolidated | |||||||||||||
Operating Revenues | $ | 4,081,915 | $ | 6,516,556 | $ | 473,001 | $ | (6,628,163 | ) | $ | 4,443,309 | ||||||
Depreciation and Amortization | 1,038,783 | 806,833 | 21,281 | (806,833 | ) | 1,060,064 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 2,195,518 | 3,844,002 | 248,661 | (3,999,599 | ) | 2,288,582 | |||||||||||
Operating Income | 847,614 | 1,865,721 | 203,059 | (1,821,731 | ) | 1,094,663 | |||||||||||
Interest Expense | (182,369 | ) | (213,285 | ) | | 181,555 | (214,099 | ) | |||||||||
Cellular Investment Income | | | | 1,529,144 | 1,529,144 | ||||||||||||
Other Investment Income (Expense) | (31,641 | ) | (111,032 | ) | | 111,032 | (31,641 | ) | |||||||||
Income Taxes | (217,484 | ) | (623,409 | ) | (82,178 | ) | | (923,071 | ) | ||||||||
Net Income | $ | 416,120 | $ | 917,995 | $ | 120,881 | $ | | $ | 1,454,996 | |||||||
Total Assets | $ | 85,314,160 | $ | 51,519,409 | $ | 5,842,318 | $ | (87,862,993 | ) | $ | 54,812,894 | ||||||
Capital Expenditures | $ | 359,555 | $ | 453,703 | $ | | $ | (453,703 | ) | $ | 359,555 | ||||||
Three Months Ended September 30, 2004 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Telecom Segment | Cellular Segment | Phonery Segment | Eliminations | Consolidated | |||||||||||||
Operating Revenues | $ | 3,667,124 | $ | 5,659,058 | $ | 470,524 | $ | (5,802,076 | ) | $ | 3,994,630 | ||||||
Depreciation and Amortization | 1,045,974 | 740,607 | 19,935 | (740,607 | ) | 1,065,909 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 2,055,070 | 3,643,285 | 217,662 | (3,813,229 | ) | 2,102,788 | |||||||||||
Operating Income | 566,080 | 1,275,166 | 232,927 | (1,248,240 | ) | 825,933 | |||||||||||
Interest Expense | (124,010 | ) | (226,478 | ) | | 204,977 | (145,511 | ) | |||||||||
Cellular Investment Income | | | | 1,040,983 | 1,040,983 | ||||||||||||
Other Investment Income (Expense) | 971 | (2,280 | ) | | 2,280 | 971 | |||||||||||
Income Taxes | (166,224 | ) | (423,481 | ) | (94,269 | ) | | (683,974 | ) | ||||||||
Net Income | $ | 276,817 | $ | 622,927 | $ | 138,658 | $ | | $ | 1,038,402 | |||||||
Total Assets | $ | 83,070,040 | $ | 48,111,805 | $ | 5,282,166 | $ | (83,038,553 | ) | $ | 53,425,458 | ||||||
Capital Expenditures | $ | 593,012 | $ | 919,255 | $ | | $ | (919,255 | ) | $ | 593,012 | ||||||
12
NOTE 5 SEGMENT INFORMATION (continued)
Nine Months Ended September 30, 2005 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Telecom Segment | Cellular Segment | Phonery Segment | Eliminations | Consolidated | |||||||||||||
Operating Revenues | $ | 11,762,002 | $ | 18,355,402 | $ | 1,376,382 | $ | (18,795,153 | ) | $ | 12,698,633 | ||||||
Depreciation and Amortization | 3,119,047 | 2,292,877 | 63,841 | (2,292,877 | ) | 3,182,888 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 6,596,467 | 10,879,776 | 699,661 | (11,414,739 | ) | 6,761,165 | |||||||||||
Operating Income | 2,046,488 | 5,182,749 | 612,880 | (5,087,537 | ) | 2,754,580 | |||||||||||
Interest Expense | (506,037 | ) | (731,417 | ) | | 643,280 | (594,174 | ) | |||||||||
Cellular Investment Income | | | | 4,422,363 | 4,422,363 | ||||||||||||
Other Investment Income (Expense) | 219,294 | (21,894 | ) | | 21,894 | 219,294 | |||||||||||
Income Taxes | (673,700 | ) | (1,792,594 | ) | (248,033 | ) | | (2,714,327 | ) | ||||||||
Net Income | $ | 1,086,045 | $ | 2,636,844 | $ | 364,847 | $ | | $ | 4,087,736 | |||||||
Total Assets | $ | 85,314,160 | $ | 51,519,409 | $ | 5,842,318 | $ | (87,862,993 | ) | $ | 54,812,894 | ||||||
Capital Expenditures | $ | 1,346,624 | $ | 2,290,071 | $ | | $ | (2,290,071 | ) | $ | 1,346,624 | ||||||
Nine Months Ended September 30, 2004 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Telecom Segment | Cellular Segment | Phonery Segment | Eliminations | Consolidated | |||||||||||||
Operating Revenues | $ | 10,574,454 | $ | 15,581,984 | $ | 1,393,710 | $ | (16,012,606 | ) | $ | 11,537,542 | ||||||
Depreciation and Amortization | 3,137,922 | 2,151,009 | 59,805 | (2,151,009 | ) | 3,197,727 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 6,133,416 | 10,395,565 | 642,737 | (10,917,906 | ) | 6,253,812 | |||||||||||
Operating Income | 1,303,116 | 3,035,410 | 691,168 | (2,943,691 | ) | 2,086,003 | |||||||||||
Interest Expense | (348,067 | ) | (656,248 | ) | | 596,529 | (407,786 | ) | |||||||||
Cellular Investment Income | | | | 2,603,237 | 2,603,237 | ||||||||||||
Other Investment Income (Expense) | 182,629 | 256,075 | | (256,075 | ) | 182,629 | |||||||||||
Income Taxes | (459,049 | ) | (1,066,480 | ) | (279,719 | ) | | (1,805,248 | ) | ||||||||
Net Income | $ | 678,629 | $ | 1,568,757 | $ | 411,449 | $ | | $ | 2,658,835 | |||||||
Total Assets | $ | 83,070,040 | $ | 48,111,805 | $ | 5,282,166 | $ | (83,038,553 | ) | $ | 53,425,458 | ||||||
Capital Expenditures | $ | 2,192,663 | $ | 2,493,546 | $ | | $ | (2,493,546 | ) | $ | 2,192,663 | ||||||
13
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
This Form 10-Q contains forward-looking statements 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 otherwise. Factors that might cause differences include:
o | increased competition in core business sectors which may decrease market share and or affect the pricing of services and products; |
o | the ability to retain key employees; |
o | changing market conditions which may affect growth rates in the industry; |
o | the ability to secure financing for future expansion and operations; |
o | the ability to improve operations with new technologies; |
o | required investment in technological innovations which may deplete capital resources; |
o | the continuation of industry trends, including continued declines in access lines and access minutes of use; |
o | changes in the Companys cellular investment income; |
o | the future of the communications industry and communications services; |
o | the effect of legal and regulatory changes; |
o | sufficient cash generation from current operations to fund future liquidity needs; |
o | adverse determinations in existing and future disputes regarding network access charge billings; |
o | the economy in general; and |
o | other risks and uncertainties which may affect the operating results. |
Additional information concerning these and other factors that could cause actual results or events to differ materially from current expectations are contained herein and in the Companys annual report on Form 10-K for the fiscal year ended December 31, 2004. Readers are cautioned not to attribute undue certainty to these forward-looking statements, 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.
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 our 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 bases its estimates on historical experience or various assumptions that are believed to be reasonable under the circumstances, and the results from the basis for making judgments about the reported values of assets, liabilities, revenues and expenses. Actual results may materially differ from these estimates. There have been no changes to our critical accounting policies since we filed our 2004 Annual Report on Form 10-K with the SEC on March 30, 2005. For a description of our critical accounting policies, please refer to our 2004 Annual Report on Form 10-K
14
OVERVIEW
The Company is organized into three business segments: the Telecom sector, the Cellular sector, and the Phonery sector. The Telecom sector consists of the operations of its incumbent local exchange carriers (ILECs), its competitive local exchange carrier (CLEC), and its operations that provide Internet and video services. The Cellular sector includes the sales and service of cellular phones and accessories, and a 9.88% cellular investment in MWH. The cellular investment in the Cellular sector is recorded on the equity method on the financial statements and is presented 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. The Phonery sector includes the sales and service of customer premise equipment (CPE), transport operations, and the resale of long distance toll service.
RESULTS OF OPERATIONS
CONSOLIDATED OPERATING RESULTS
The following is a summarized discussion of consolidated results of operations. More detailed discussion of operating results by segment follows this discussion.
| OPERATING REVENUES: |
Total operating revenues were $4,443,309 for the three months ended September 30, 2005, for an increase of 11.2% or $448,679 compared to the same period in 2004. Total operating revenues were $12,698,633 for the nine months ended September 30, 2005, for an increase of 10.1% or $1,161,091 compared to the same period in 2004. The Telecom sector was responsible for the majority of these increases in revenues. The Telecom sector performance reflected an increase in its network access revenues for the three-month period ended September 30, 2005 of $89,335 and the nine month period ended September 30 2005 of $582,513, as a result of adjustments to prior years estimates. The adjustments to the prior years estimates were due to interstate settlement adjustments resulting from changes in expense and plant investment levels relating to operating results and cost separation procedures and rate of return experience. The Telecom sector increases in its operating revenues for video and Internet services were primarily responsible for the remainder of the increase in operating revenues. |
15
While the Telecom segment experienced a slight decrease in its operating revenues from its local network revenues, it experienced an increase in its network access revenues. Future revenues may be impacted by competition and regulatory changes. Companies providing wireline telephone service in rural communities are facing significant challenges. In addition to the loss of access revenue due to the industry trend of declining access minutes of use and downward pricing pressure on access charges, the Company faces challenges due to the emergence of Voice over Internet Protocol (VoIP) and possible changes to the level of regulatory support for rural telecommunications carriers. Currently, the Federal Communications Commission (FCC) has open dockets on inter-carrier compensation as well as VoIP. The Company cannot predict the outcome of the proceedings, nor can it estimate the impact, if any, on the Company. The Company believes that, despite the regulatory and competitive challenges faced by the Telecom sector, the Company has positioned itself for future revenue growth. The Company believes that growth will be realized through increases in revenue 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. The Company also continually evaluates new and emerging technologies to keep the Companys service offerings innovative and competitive. The Telecom segment has invested heavily in its infrastructure, which has allowed it to enhance its local network so that it could 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 infrastructure investment will allow the Company to continue to offer its customers new technologies as they emerge, and that geographic expansion of the Companys service offerings will provide this segment with continued future growth. |
The New Ulm Phonery segment saw decreased operating revenues primarily due to reductions in leased access capacity revenues and the resale of long distance services, offset by an increase in revenues from the sales of customer premise equipment (CPE). |
| OPERATING EXPENSES: |
Operating expenses for the three months ended September 30, 2005 increased $179,949 or 5.7% compared to the same period in 2004. Operating expenses for the nine months ended September 30, 2005 increased $492,514 or 5.2% compared to the same period in 2004, with the Telecom segment responsible for $444,176 of this increase. Depreciation expense for the Telecom segment saw a decrease of $18,875 for the first nine months of 2005 compared to 2004. This decrease was due to certain long-lived assets that have become fully depreciated. The Company continues to make investments in the Telecom segments infrastructure. The increase in operating expenses experienced by the Telecom segment 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 communication services and to provide exceptional customer service for the Companys complete array of products and services to all the communities that it serves. |
16
| OPERATING INCOME: |
Operating income for the three months ended September 30, 2005 increased $268,730 or 32.5% over the three months ended September 30, 2004. Operating income for the nine-month period ended September 30, 2005 increased $668,577 or 32.1% compared to the nine-month period ended September 30, 2004. The three-month and nine-month increases in operating income were caused by increases in operating revenue. The primary sources of the increase in operating revenues were increased network access, video, and Internet revenues from the Telecom segments operations. |
| OTHER INCOME: |
Overall, other income for the three months ended September 30, 2005 increased $386,961 compared with the same period in 2004. Other income increased $1,669,403 for the nine-month period ended September 30, 2005 compared with the same period in 2004. |
The Companys cellular investment income increased $1,819,126 during the first nine months of 2005 over the same period in 2004, as the profitability of MWH continued to grow. The Company believes that the 2005 increase in the Companys cellular investment income can be attributed to results from the significant investment made by MWH to enhance its network with the latest technology to provide customers with new phones, new features and new service plan options. |
Other investment income increased $2,437 for the nine months ended September 30, 2005 over the same period in 2004. The increase was due to an increase in the investment income from CoBank, a lender that specializes in agribusiness, communications, energy and water systems, and agricultural export financing, offset by a decrease of investment income for Fibercomm, L.C., a competitive local exchange carrier (CLEC) in Sioux City, Iowa. |
There was an $186,388 increase in interest expense for the nine-month period ended September 30, 2005 compared to the same period in 2004. The increase in interest expense was due to rising interest rates. |
| NET INCOME: |
Net income was $1,454,996 for the three months ended September 30, 2005 compared with $1,038,402 for the same period in 2004. Net income was $4,087,736 for the nine-month period ending September 30, 2005 compared with $2,658,835 for the same nine-month period in 2004. The $416,594 or 40.1% increase in net income for the three-months ended September 30, 2005 and the $1,428,901 or 53.7% increase in net income for the nine-months ending September 30, 2005 were primarily attributed to the increases in operating revenue and other income as discussed above. |
17
Summary of Operations
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
Operating Income: | ||||||||||||||
Telecom Segment | $ | 847,614 | $ | 566,080 | $ | 2,046,488 | $ | 1,303,116 | ||||||
Cellular Segment | 43,990 | 26,926 | 95,212 | 91,719 | ||||||||||
Phonery Segment | 203,059 | 232,927 | 612,880 | 691,168 | ||||||||||
Total | 1,094,663 | 825,933 | 2,754,580 | 2,086,003 | ||||||||||
Other Income | 1,497,503 | 1,041,954 | 4,641,657 | 2,785,866 | ||||||||||
Interest Expense | (214,099 | ) | (145,511 | ) | (594,174 | ) | (407,786 | ) | ||||||
Income Taxes | (923,071 | ) | (683,974 | ) | (2,714,327 | ) | (1,805,248 | ) | ||||||
Net Income | $ | 1,454,996 | $ | 1,038,402 | $ | 4,087,736 | $ | 2,658,835 | ||||||
Basic and Diluted Earnings Per Share | $ | .28 | $ | .20 | $ | .80 | $ | .52 | ||||||
Weighted Average Shares Outstanding | 5,115,435 | 5,115,435 | 5,115,435 | 5,115,435 |
RESULTS OF OPERATIONS BY BUSINESS SEGMENT
Telecom Segment Operations
New Ulm Telecom segment revenues represented 87.7% of the Companys consolidated operating revenues for the three-month period ended September 30, 2005 and 87.3% of the Companys consolidated operating revenues for the nine-month period ended September 30, 2005 before intercompany eliminations. Revenues are primarily earned by providing approximately 17,000 customers access to the local network in Minnesota and Iowa, and providing inter-exchange access for long distance carriers. The Telecom segment also earns revenue through billing and collecting for various long distance companies, directory advertising, and providing Internet services, including high-speed Digital Subscriber Line (DSL) Internet access, and video services to its subscribers. This segment has invested in its infrastructure so that it can provide its customers with the latest technological advances, including being able to offer its triple-play of services. Total Telecom segment revenues for the three-month period ending September 30, 2005 increased $414,791 or 11.3% over the same period in 2004. Total Telecom segment revenues for the nine-month period ending September 30, 2005 increased $1,187,548 or 11.2% compared to the same period last year. All information contained in the following table is before intercompany eliminations.
18
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
Operating Revenues: | ||||||||||||||
Local Network | $ | 1,002,579 | $ | 1,075,712 | $ | 3,061,418 | $ | 3,113,447 | ||||||
Network Access | 1,847,468 | 1,460,049 | 5,100,368 | 4,162,845 | ||||||||||
Other | 1,231,868 | 1,131,363 | 3,600,216 | 3,298,162 | ||||||||||
Total Operating Revenues | 4,081,915 | 3,667,124 | 11,762,002 | 10,574,454 | ||||||||||
Operating Expenses, Excluding Depreciation and Amortization | 2,195,518 | 2,055,070 | 6,596,467 | 6,133,416 | ||||||||||
Depreciation and Amortization Expenses | 1,038,783 | 1,045,974 | 3,119,047 | 3,137,922 | ||||||||||
Total Operating Expenses | 3,234,301 | 3,101,044 | 9,715,514 | 9,271,338 | ||||||||||
Operating Income | 847,614 | 566,080 | 2,046,488 | 1,303,116 | ||||||||||
Net Income | $ | 416,120 | $ | 276,817 | $ | 1,086,045 | $ | 678,629 | ||||||
Local network revenue decreased in the Telecom segment by $73,133 or 6.8% for the three months ended September 30, 2005 compared to the same period in 2004. Local network revenue decreased in the Telecom segment by $52,029 or 1.7% for the nine months ended September 30, 2005 over the same period ended September 30, 2004. Local network revenue decreased during these periods primarily as a result of decreased access lines. Targeted marketing, promotions and packaging of vertical services, most notably the introduction of digital subscriber line (DSL) to supplement basic line charges, have helped sustain local network revenue near historical levels, despite declines in access line counts.
Network access revenue increased $387,419 or 26.5% for the three months ended September 30, 2005 compared with the same period in 2004. Network access revenue increased $937,523 or 22.5% for the nine months ended September 30, 2005. An increase of $89,335 for the three months ended September 30, 2005 and an increase of $582,513 for the nine months ended September 30, 2005, were due to upward settlement adjustments as a result of changes to prior years estimated cost study results. The Telecom segment experienced a 4.3% decrease in access minutes for the nine months ended September 30, 2005. Decreases in access minutes and downward pressure on access charges have become a common industry trend. The effect of the decrease in access minutes of use was lessened due to the increased number of access subscribers in the Redwood Falls, MN CLEC during the first nine months of 2005 as compared to the same period in 2004. In order to minimize the impact on the Company, the Company continues to monitor the negative effects of network access pricing and the downward trend in access minutes of use.
Other operating revenues increased $100,505 or 8.9% for the three months ended September 30, 2005 compared with the same period in 2004. Other operating revenues increased $302,054 or 9.2% for the nine months ended September 30, 2005. Due to the infrastructure enhancements that have taken place since 2000, the Telecom segment has been able to offer its customers a triple-play of services over the existing infrastructure and offer its services on a CLEC basis to the city of Redwood Falls, MN. The video product offered in New Ulm, Essig, Searles, Courtland, Springfield, Sanborn and Redwood Falls, MN was responsible for $183,537 of the increase in these revenues for the nine months ended September 30, 2005. The remainder of the revenue increase was primarily attributable to the Telecom segments sale of Internet services.
19
Operating expenses, excluding depreciation and amortization, increased $140,448 or 6.8% for the three-month period ended September 30, 2005 and increased $463,051 or 7.5% for the nine-month period ended September 30, 2005 compared with the same periods in 2004. Cash operating expenses have increased due to the continued growth of the CLEC operation in Redwood Falls, MN 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 customers desire for this service), offer additional services (video and DSL), pursue aggressive marketing to develop brand recognition, and provide solutions for our 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 the Companys best service, attitude and consideration. The Telecom segment also realizes that the potential for growth exists from 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, MN 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 $7,191 or 0.7% for the three months ended September 30, 2005 compared with the same period in 2004. Depreciation and amortization expenses decreased $18,875 or 0.6% for the nine months ended September 30, 2005 compared with the same period ended September 30, 2004. Decreased depreciation expense was the cause of these 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.
Operating income increased $281,534 or 49.7% for the three months ended September 30, 2005 compared to the three-month period ended September 30, 2004. Operating income increased $743,372 or 57.0% for the nine months ended September 30, 2005 compared to the same period in 2004. The increase in operating income for the three-month period was partially due to the $89,335 increase in network access revenues resulting from adjustments to prior years estimated cost study results. The remainder of the three-month increase in operating income was the result of increases in other operating revenues. The nine-month increase in operating income was primarily due to the $582,513 increase in network access revenues resulting from adjustments to prior years estimated cost study results. Operating income also increased during the nine months ended September 30, 2005 due to an $183,537 increase in video service revenues and a $104,982 increase in Internet service revenues, resulting from an increase in customers subscribing to these services. A $1,187,548 increase in revenues combined with a $444,176 increase in operating expenses resulted in the $743,372 increase in operating income for the nine-month period.
20
Cellular Segment Operations
The Cellular segment operations include the sales and service of cellular phones and accessories, and the Companys 9.88% ownership interest in MWH. The operating income from sales of cellular phones and accessories decreased by $3,226 for the three month period ending September 30, 2005 compared to September 30, 2004, and decreased $5,604 for the nine month period ending September 30, 2005 compared to September 30, 2004. The three-month and nine-month decreases were primarily due to changes in the sale of cellular phones and commissions received for subscribing customers to MWH cellular service. The commissions allow the Cellular segment to give customers discounts on cellular phones as incentives to customers for subscription to MWHs cellular phone service. Cellular investment income increased $488,161 or 46.9% for the three months ended September 30, 2005 compared to the same period in 2004, and increased $1,819,126 or 69.9% for the nine months ended September 30, 2005 as compared to the nine months ended September 30, 2004. These 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 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:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
Proportionate Method: | ||||||||||||||
Operating Revenues | 6,397,495 | 5,536,771 | 18,024,691 | 15,245,669 | ||||||||||
Operating Expenses, Excluding Depreciation and Amortization | 3,768,931 | 3,547,924 | 10,644,277 | 10,150,969 | ||||||||||
Depreciation and Amortization Expenses | 806,833 | 740,607 | 2,292,877 | 2,151,009 | ||||||||||
Total Operating Expenses | 4,575,764 | 4,288,531 | 12,937,154 | 12,301,978 | ||||||||||
Operating Income | 1,821,731 | 1,248,240 | 5,087,537 | 2,943,691 | ||||||||||
Interest Expense | (181,555 | ) | (204,977 | ) | (643,280 | ) | (596,529 | ) | ||||||
Other Income | (111,032 | ) | (2,280 | ) | (21,894 | ) | 256,075 | |||||||
Net Income | $ | 1,529,144 | $ | 1,040,983 | $ | 4,422,363 | $ | 2,603,237 | ||||||
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.
21
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
Operating Revenues: | $ | 119,061 | $ | 122,287 | $ | 330,711 | $ | 336,315 | ||||||
Operating Expenses, Excluding Depreciation and Amortization | 75,071 | 95,361 | 235,499 | 244,596 | ||||||||||
Depreciation and Amortization Expenses | | | | | ||||||||||
Total Operating Expenses | 75,071 | 95,361 | 235,499 | 244,596 | ||||||||||
Operating Income | 43,990 | 26,926 | 95,212 | 91,719 | ||||||||||
Interest Expense | (31,730 | ) | (21,501 | ) | (88,137 | ) | (59,719 | ) | ||||||
Cellular Investment Income | 1,529,144 | 1,040,983 | 4,422,363 | 2,603,237 | ||||||||||
Net Income | $ | 917,995 | $ | 622,927 | $ | 2,636,844 | $ | 1,568,757 | ||||||
Phonery Segment Operations
The Phonery segment represented 9.7% of the consolidated operating revenues for the three-month period ended September 30, 2005 and 10.2% of the consolidated operating revenues for the nine-month period ended September 30, 2005 before intercompany eliminations. 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 resells long distance service. This segments expertise is the quality installation and maintenance of CPE, provision of customer long distance needs and transport solutions in communication to end-user customers. All information contained in the following table is before intercompany eliminations.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2005 | 2004 | 2005 | 2004 | |||||||||||
Operating Revenues: | $ | 473,001 | $ | 470,524 | $ | 1,376,382 | $ | 1,393,710 | ||||||
Operating Expenses, Excluding Depreciation and Amortization | 248,661 | 217,662 | 699,661 | 642,737 | ||||||||||
Depreciation and Amortization Expenses | 21,281 | 19,935 | 63,841 | 59,805 | ||||||||||
Total Operating Expenses | 269,942 | 237,597 | 763,502 | 702,542 | ||||||||||
Operating Income | 203,059 | 232,927 | 612,880 | 691,168 | ||||||||||
Net Income | $ | 120,881 | $ | 138,658 | $ | 364,847 | $ | 411,449 | ||||||
22
Operating revenue increased $2,477 or 0.5% for the three months ended September 30, 2005 compared to the same period in 2004. Operating revenue decreased $17,328 or 1.2% for the nine months ended September 30, 2005 compared to the same period in 2004. The Phonery segment experienced comparable revenues from service and installation revenues for the nine-months ended September 30, 2005 as compared to the nine-months ended September 30, 2004. The Phonery segment experienced a decrease of $13,840 in leased network capacity brought about by decreasing access minutes of use and a decrease of approximately $4,000 in revenue from the resale of long distance toll.
Operating expenses, excluding depreciation and amortization, increased $30,999 or 14.2% for the three months ended September 30, 2005 and increased $56,924 or 8.9% for the nine months ended September 30, 2005 compared to the same periods in 2004. The three-month and nine-month increases can be attributed to increased costs for supplies and materials, and this segments customer service goal of achieving 100% customer satisfaction. This segment continues to seek new technologies to better serve customer needs and to operate efficiently.
Depreciation and amortization expenses increased $1,346 or 6.7% for the quarter ended September 30, 2005 compared with the same period in 2004. Depreciation and amortization expenses increased $4,036 or 6.7% for the nine-month period ended September 30, 2005 compared to the same period in 2004. The increases were attributable to increases in property, plant and equipment subject to depreciation.
Operating income decreased by $29,868 or 12.8% for the three months ended September 30, 2005 compared to the three months ended September 30, 2004. Operating income decreased by $78,288 or 11.3% for the nine months ended September 30, 2005 compared to the same period in 2004. The three-month and nine-month decreases in operating income were the result of increased operating expenses.
LIQUIDITY AND CAPITAL RESOURCES
Capital Structure
The total long-term capital structure (long-term debt plus shareholders equity) of the Company was $43,865,255 at September 30, 2005, reflecting 69.8% equity and 30.2% debt. This compares to total long-term capital structure of $42,938,764 at December 31, 2004, reflecting 64.8% equity and 35.2% debt. 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 12 months.
Cash Flows
Cash provided by operations was $5,184,094 for the nine-month period ended September 30, 2005 compared to $6,365,378 for the nine-month period ended September 30, 2004. Cash flows from operations for the nine months ended September 30, 2005 and 2004 were primarily attributable to net income plus non-cash expenses for depreciation and amortization.
23
Cash flows used in investing activities were $1,393,355 for the nine months ended September 30, 2005 compared to $2,330,548 for the same period in 2004. Capital expenditures relating to the addition of property, plant and equipment were $1,346,624 for the nine-month period ended September 30, 2005 compared to $2,192,663 for the nine-month period ended September 30, 2004. 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. The decrease in capital expenditures for the nine months reported above was largely due to the timing of expenditures. The Company expects total plant additions of approximately $2,650,000 in 2005.
Cash flows used by financing activities were $3,161,245 for the nine-month period ended September 30, 2005 compared to cash flows used by financing activities of $3,162,266 for the nine-month period ended September 30, 2004. Included in cash flows used in financing activities were debt repayments, retired stock, and dividend payments.
Dividends
The Company paid cash dividends of $1,278,350 during the first nine months of 2005 and 2004. The dividends amounted to $.0833 per share per quarter. The Board of Directors regularly reviews dividend declarations based on anticipated earnings, capital requirements and the operating and financial condition of the Company. The Company has made no announcements or plans to change the dividends above or below historic levels for the remainder of 2005. Paying dividends at the existing level is not expected to negatively impact the liquidity of the Company.
Working Capital
The Company had working capital of $153,965 as of September 30, 2005, compared to working capital of $226,620 as of December 31, 2004. The decrease of $72,655 in working capital reflected the Companys decrease in receivables. The decrease in receivables was caused by a reduction of income taxes receivable. The ratio of current assets to current liabilities was 1.0:1.0 as of September 30, 2005 and 1.1:1.0 as of December 31, 2004.
Long-Term Debt
In fiscal 2001, the Company entered into a $15 million secured ten-year reducing revolving credit facility maturing in 2011. The borrowings under the credit facility bear interest, at the Companys option, at either fixed or variable rates linked to the Companys overall leverage ratio. This ten-year loan requires equal monthly payments of $125,000. At September 30, 2005, there were $9,375,000 of direct borrowings outstanding under this facility at a variable interest rate of 5.50%.
Also, in fiscal year 2001, the Company entered into a $10 million secured ten-year reducing revolving credit facility maturing in 2011. The borrowings under the credit facility bear interest, at the Companys option, at either fixed or variable rates linked to the Companys overall leverage ratio. Principal payments of $250,000 per quarter are required on this loan. At September 30, 2005, there were $6,250,000 of direct borrowings outstanding under this facility at a variable interest rate of 5.50%.
24
Other
The Company has not conducted a public equity offering. It operates with original equity capital, retained earnings and indebtedness in the form of senior debt. The Company believes its debt to total capital proportions of 30 to 70 percent will be adequate for the foreseeable future.
By utilizing cash flow from operations and current cash balances, the Company believes it has adequate resources to meet its anticipated operating, capital expenditures, and debt service requirements.
Recent Accounting Pronouncement
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.
ITEM 3. 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. If interest rates for the portion of the Companys long-term debt based on variable rates, which ranged between 4.09% and 5.50%, had averaged 10% more for the first nine months of 2005, the Companys interest expense would have increased approximately $58,000. Should interest rates rise significantly, management expects that it would be able to mitigate its exposure to the change by converting a portion of its variable-rate debt to fixed-rate debt.
ITEM 4. CONTROLS AND PROCEDURES
The Company maintains a system of disclosure controls and procedures that is designed to provide reasonable assurance that information, which is required to be disclosed, is accumulated and communicated to management timely. 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 the Companys disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective.
25
During the third quarter of 2005, there were no significant changes in the Companys internal control over financial reporting or in other factors that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.
26
PART II. OTHER INFORMATION
ITEM 6. EXHIBITS
See Index to Exhibits on page 28 of this Form 10-Q.
SIGNATURES
Pursuant to the requirements 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. | ||
Dated: November 11, 2005 | By | /s/ Bill Otis |
Bill Otis, President | ||
Dated: November 11, 2005 | By | /s/ Nancy Blankenhagen |
Nancy Blankenhagen, Chief Financial Officer |
27
INDEX TO EXHIBITS
Exhibit Number |
Description |
31.1 | Chief Executive Officer Certification Pursuant to Exchange Act Rule 13a-14, 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, 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 |
28