Nuvera Communications, Inc. - Quarter Report: 2005 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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 MARCH 31, 2005 |
___ | 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 |
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 .
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).
Yes No X .
Indicate the number of shares outstanding of each of the registrants classes of common stock, as of May 13, 2005: 5,115,435 shares of common stock outstanding.
NEW ULM TELECOM, INC. AND SUBSIDIARIES
MARCH 31, 2005
NEW ULM TELECOM, INC. AND SUBSIDIARIES
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
UNAUDITED CONSOLIDATED BALANCE SHEETS
ASSETS
March 31, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 3,725,524 | $ | 2,739,389 | ||||
Receivables, net of allowance for | ||||||||
doubtful accounts of $148,381 and $136,069 | 875,193 | 1,417,572 | ||||||
Inventories | 249,959 | 263,183 | ||||||
Prepaid expenses | 227,829 | 259,302 | ||||||
5,078,505 | 4,679,446 | |||||||
INVESTMENTS AND OTHER ASSETS | ||||||||
Cellular investments | 18,409,171 | 17,685,547 | ||||||
Goodwill and intangibles, net of amortization | 3,241,825 | 3,242,338 | ||||||
Other | 1,684,354 | 1,608,284 | ||||||
23,335,350 | 22,536,169 | |||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||
Telecommunications plant | 56,882,126 | 56,414,779 | ||||||
Other property and equipment | 2,628,115 | 2,613,121 | ||||||
Cable television plant | 2,381,162 | 2,362,964 | ||||||
61,891,403 | 61,390,864 | |||||||
Less Accumulated Depreciation | 35,823,828 | 34,771,111 | ||||||
26,067,575 | 26,619,753 | |||||||
TOTAL ASSETS | $ | 54,481,430 | $ | 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
March 31, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
CURRENT LIABILITIES | ||||||||
Current portion of long-term debt | $ | 2,515,987 | $ | 2,515,987 | ||||
Accounts payable | 1,399,724 | 1,328,386 | ||||||
Accrued income taxes | 256,236 | | ||||||
Other accrued taxes | 91,708 | 77,338 | ||||||
Other accrued liabilities | 705,799 | 531,115 | ||||||
4,969,454 | 4,452,826 | |||||||
LONG-TERM DEBT, less current portion | 14,489,426 | 15,114,426 | ||||||
NON-CURRENT LIABILITIES | ||||||||
Loan guarantee | 375,000 | 375,000 | ||||||
Deferred income taxes | 6,068,778 | 6,068,778 | ||||||
6,443,778 | 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 | 20,053,047 | 19,298,613 | ||||||
28,578,772 | 27,824,338 | |||||||
TOTAL LIABILITIES AND | ||||||||
STOCKHOLDERS EQUITY | $ | 54,481,430 | $ | 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
FOR THREE MONTHS ENDED MARCH 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
OPERATING REVENUES | ||||||||
Local network | $ | 993,627 | $ | 987,505 | ||||
Network access | 1,448,694 | 1,586,451 | ||||||
Directory advertising, billing and other services | 119,797 | 130,460 | ||||||
Video services | 495,361 | 410,972 | ||||||
Internet services | 308,793 | 296,289 | ||||||
Other nonregulated services | 547,258 | 581,236 | ||||||
3,913,530 | 3,992,913 | |||||||
OPERATING EXPENSES | ||||||||
Plant operations, excluding depreciation and amortization | 554,321 | 514,851 | ||||||
Cost of video services | 378,252 | 328,618 | ||||||
Cost of internet services | 102,664 | 118,573 | ||||||
Cost of other nonregulated services | 327,266 | 295,508 | ||||||
Depreciation and amortization | 1,074,977 | 1,065,910 | ||||||
Selling, general and administrative | 890,469 | 857,152 | ||||||
3,327,949 | 3,180,612 | |||||||
OPERATING INCOME | 585,581 | 812,301 | ||||||
OTHER (EXPENSES) INCOME | ||||||||
Interest expense | (182,831 | ) | (134,122 | ) | ||||
Interest income | 40,801 | 14,264 | ||||||
Cellular investment income | 1,291,579 | 789,002 | ||||||
Other investment income | 248,110 | 165,812 | ||||||
1,397,659 | 834,956 | |||||||
INCOME BEFORE INCOME TAXES | 1,983,240 | 1,647,257 | ||||||
INCOME TAXES | 802,690 | 666,124 | ||||||
NET INCOME | $ | 1,180,550 | $ | 981,133 | ||||
BASIC AND DILUTED | ||||||||
NET INCOME PER SHARE NOTE 2 | $ | 0.23 | $ | 0.19 | ||||
DIVIDENDS PER SHARE | $ | 0.0833 | $ | 0.0833 | ||||
WEIGHTED AVERAGE | ||||||||
SHARES OUTSTANDING | 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
THREE MONTHS ENDED MARCH 31, 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 | 1,180,550 | ||||||||||
Dividends | (426,116 | ) | |||||||||
BALANCE on March 31, 2005 | 5,115,435 | $ | 8,525,725 | $ | 20,053,047 | ||||||
The accompanying notes are an integral part of the financial statements.
6
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THREE MONTHS ENDED | ||||||||
---|---|---|---|---|---|---|---|---|
MARCH 31, 2005 | MARCH 31, 2004 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 1,180,550 | $ | 981,133 | ||||
Adjustments to reconcile net income to | ||||||||
net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,074,977 | 1,065,910 | ||||||
Cellular investment income | (1,291,579 | ) | (789,002 | ) | ||||
Distributions from cellular investments | 567,953 | 242,671 | ||||||
Deferred investment tax credits | | (834 | ) | |||||
Decrease in: | ||||||||
Receivables | 542,379 | 1,176,656 | ||||||
Inventories | 13,224 | 6,551 | ||||||
Prepaid expenses | 31,473 | 66,331 | ||||||
Increase (Decrease) in: | ||||||||
Accounts payable | 67,612 | 66,237 | ||||||
Accrued income taxes | 256,236 | | ||||||
Other accrued taxes | 14,370 | (4,203 | ) | |||||
Other accrued liabilities | 174,684 | (79,161 | ) | |||||
Net cash provided by operating activities | 2,631,879 | 2,732,289 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Additions to property, plant and equipment, net | (518,558 | ) | (835,806 | ) | ||||
Other, net | (76,070 | ) | (110,320 | ) | ||||
Net cash used in investing activities | (594,628 | ) | (946,126 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Principal Payments of Long-Term Debt | (625,000 | ) | (625,000 | ) | ||||
Retire Stock | | (1,402 | ) | |||||
Dividends Paid | (426,116 | ) | (426,117 | ) | ||||
Net Cash Used by Financing Activities | (1,051,116 | ) | (1,052,519 | ) | ||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 986,135 | 733,644 | ||||||
CASH AND CASH EQUIVALENTS | ||||||||
at Beginning of Period | 2,739,389 | 2,201,435 | ||||||
CASH AND CASH EQUIVALENTS | ||||||||
at End of Period | $ | 3,725,524 | $ | 2,935,079 | ||||
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. 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. 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.
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.
8
The balance sheets and statement of stockholders equity as of March 31, 2005, and statements of income and the statements of cash flows for the periods ended March 31, 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, results of operations, and changes in cash flows at March 31, 2005 and for the three-month periods ended March 31, 2005 and 2004 have been made.
The accompanying unaudited interim 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 condensed 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 fiscal year ended December 31, 2004. The results of operations for the period ended March 31, 2005 are not necessarily indicative of the operating results to be expected for the entire year.
NOTE 2 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 of common stock outstanding of 5,115,435 at March 31, 2005 and 2004.
NOTE 3 STATEMENTS OF CASH FLOW
Supplemental Disclosures of Cash Flow Information:
Cash paid during the three months ended March 31:
2005 | 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Interest | $ | 173,907 | $ | 134,063 | ||||
Income taxes | $ | 140,000 | $ | 12,000 |
Noncash investing activities included $91,593 and $54,692 during the periods ended March 31, 2005 and 2004, respectively, relating to plant and equipment additions placed in service, which are reflected in accounts payable at March 31, 2005 and 2004.
NOTE 4 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 March 31, 2005, there were $10,125,000 of direct borrowings outstanding under this facility at an interest rate of 4.44%. The Company also entered into a $10 million secured ten-year reducing revolving credit facility during fiscal 2001, maturing in 2011. At March 31, 2005, there were $6,750,000 of direct borrowings outstanding under this facility at an interest rate of 4.44%.
9
NOTE 5 MATERIALS, SUPPLIES AND INVENTORIES
Materials, supplies and inventories are recorded at the lower of average cost or market.
NOTE 6 GOODWILL AND INTANGIBLE ASSETS
Effective January 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets. Under the provisions of this accounting standard, goodwill and intangible assets with indefinite useful lives are no longer amortized, but are instead tested for impairment on at least an annual basis.
At March 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 determined that these assets have indefinite useful lives and ceased amortization effective January 1, 2002. The Company has tested 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 impairment of 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 March 31, 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 $212,347,514. MWH has determined that these licenses have indefinite useful lives.
The components of goodwill are summarized below:
March 31, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Goodwill on wireline acquisitions | $ | 3,218,906 | $ | 3,218,906 | ||||
Goodwill on cellular equity investments | 4,890,389 | 4,890,389 | ||||||
$ | 8,109,295 | $ | 8,109,295 | |||||
Definite lived intangibles are summarized below:
March 31, 2005 | December 31, 2004 | |||||||
---|---|---|---|---|---|---|---|---|
Gross Carrying Amount | $ | 30,785 | $ | 30,785 | ||||
Accumulated amortization | (7,866 | ) | (7,353 | ) | ||||
$ | 22,919 | $ | 23,432 | |||||
10
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.
NOTE 7 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 and is shown 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:
11
NOTE 7 SEGMENT INFORMATION (continued)
Telecom Segment |
Cellular Segment |
Phonery Segment |
Eliminations | Consolidated | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended March 31, 2005 | |||||||||||||||||
Operating Revenues | $ | 3,642,541 | $ | 5,702,008 | $ | 458,608 | $ | (5,889,627 | ) | $ | 3,913,530 | ||||||
Depreciation and Amortization | 1,053,697 | 785,460 | 21,280 | (785,460 | ) | 1,074,977 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 2,201,975 | 3,444,380 | 247,465 | (3,640,848 | ) | 2,252,972 | |||||||||||
Operating Income | 386,869 | 1,472,168 | 189,863 | (1,463,319 | ) | 585,581 | |||||||||||
Interest Expense | (155,698 | ) | (169,893 | ) | | 142,760 | (182,831 | ) | |||||||||
Cellular Investment Income | | | | 1,291,579 | 1,291,579 | ||||||||||||
Other Investment Income | 288,911 | (28,980 | ) | | 28,980 | 288,911 | |||||||||||
Income (Taxes) Benefit | (210,550 | ) | (515,302 | ) | (76,838 | ) | | (802,690 | ) | ||||||||
Net Income | $ | 309,532 | $ | 757,993 | $ | 113,025 | $ | | $ | 1,180,550 | |||||||
Total Assets | $ | 86,313,982 | $ | 50,064,930 | $ | 5,506,928 | $ | (87,404,410 | ) | $ | 54,481,430 | ||||||
Capital Expenditures | $ | 518,558 | $ | 1,093,034 | $ | | $ | (1,093,034 | ) | $ | 518,558 | ||||||
Telecom Segment |
Cellular Segment |
Phonery Segment |
Eliminations | Consolidated | |||||||||||||
Three Months Ended March 31, 2004 | |||||||||||||||||
Operating Revenues | $ | 3,662,383 | $ | 4,771,740 | $ | 487,296 | $ | (4,928,506 | ) | $ | 3,992,913 | ||||||
Depreciation and Amortization | 1,045,975 | 692,526 | 19,935 | (692,526 | ) | 1,065,910 | |||||||||||
Operating Expenses, Excluding | |||||||||||||||||
Depreciation and Amortization | 2,069,900 | 3,308,772 | 216,592 | (3,480,562 | ) | 2,114,702 | |||||||||||
Operating Income | 546,508 | 770,442 | 250,769 | (755,418 | ) | 812,301 | |||||||||||
Interest Expense | (114,805 | ) | (215,942 | ) | | 196,625 | (134,122 | ) | |||||||||
Cellular Investment Income | | | | 789,002 | 789,002 | ||||||||||||
Other Investment Income | 180,076 | 230,209 | | (230,209 | ) | 180,076 | |||||||||||
Income (Taxes) Benefit | (247,066 | ) | (317,572 | ) | (101,486 | ) | | (666,124 | ) | ||||||||
Net Income | $ | 364,713 | $ | 467,137 | $ | 149,283 | $ | | $ | 981,133 | |||||||
Total Assets | $ | 83,650,996 | $ | 46,254,719 | $ | 4,858,219 | $ | (81,778,123 | ) | $ | 52,985,811 | ||||||
Capital Expenditures | $ | 835,806 | $ | 869,177 | $ | | $ | (869,177 | ) | $ | 835,806 | ||||||
NOTE 8 RECENT ACCOUNTING DEVELOPMENTS
In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123(R), Share-Based Payment, which is a revision of SFAS No. 123 and supersedes APB Opinion No. 25. SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to be valued at fair value on the date of grant, and to be expensed over the applicable vesting period. Companies must recognize compensation expense related to any awards that are not fully vested as of the effective date. Compensation expense for the unvested awards will be measured based on the fair value of the awards previously calculated in developing the pro forma disclosures in accordance with the provisions of SFAS No. 123. Originally, SFAS No. 123(R) was effective for all stock-based awards granted beginning with the first interim period after June 15, 2005. On April 14, 2005, The Securities and Exchange
12
Commission (SEC) approved a new rule that changed the effective date of SFAS No. 123(R) for public companies to annual, rather than interim, periods that begin after June 15, 2005. The adoption of SFAS 123(R) is not expected to have a material impact on the Companys financial position or results of operation.
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, but are not limited to, the following:
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 historical trends, including continued declines in access lines and access minutes of use; |
o | the economy in general; |
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; and |
o | other risk 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 place undue reliance on 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.
OVERVIEW
The Company operates three business segments. The majority of its operations consist of the Telecom segment that provides telephone services, Internet services, and cable television services to numerous communities in Minnesota and Iowa. A second segment, the Cellular segment, includes the sales and service of cellular phones and accessories, and has a 9.88%
14
interest in Midwest Wireless Holdings L.L.C. (MWH) and records this investment on the equity method of accounting. The Company uses proportionate consolidation in its segment reporting because this is how the Chief Operating Decision Maker (CODM) reviews the performance of MWH. The third segment, the Phonery segment, includes the sales and service of customer premise equipment, 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 $3,913,530 for the three months ended March 31, 2005, for a decrease of 2.0% or $79,383 compared to the same period in 2004. All operating segments experienced small decreases over the same period in 2004. The Telecom sector continues to experience decreases in its network access revenues, a common industry trend. The network access revenue decreases have been partially offset by increases in revenues due to new and expanded service offerings: digital video, digital subscriber line (DSL), Internet service provision, and the continued growth of a Competitive Local Exchange Carrier (CLEC) in the City of Redwood Falls, MN. 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. It is expected that the infrastructure investment and the geographic expansion of the Companys service offerings will provide this segment with future growth. The Telecom sectors decrease in its network access revenue are the result of downward pricing pressure on access charges and a decrease in the access minutes of use. The decrease in network access revenues was minimized due to the Companys eligibility for high-cost loop funding through the Universal Service Fund for its ILEC operations in New Ulm, Springfield, Sanborn, MN, and Aurelia, IA, and the immediately surrounding communities served by the ILECs. The Company continues to monitor the negative effects of network access pricing and the downward trend in access minutes of use that could affect future revenues in the Telecom sector in order to minimize the impact on the Company. Also, future network access revenues may be impacted by the FCCs open docket on inter-carrier compensation as well as several dockets on Voice over Internet Protocol (VoIP). In February 2005, the FCC issued a Further Notice of Public Rule Making (FNPRM) requesting comments on various proposals for inter-carrier compensation reform. The Company cannot predict the outcome of such proceedings nor can it estimate the impact, if any, on the Company. The Cellular segment saw a decrease in its sales and service revenues of cellular phones and accessories. The Phonery segment experienced decreased operating revenues due to decreased sales of customer premise equipment (CPE), and decreased revenues from transport operations. |
15
OPERATING EXPENSES: |
Operating expenses for the three months ended March 31, 2005 increased $147,337, or 4.6%, compared to the same period in 2004, with the Telecom segment responsible for the vast majority of the increase. Depreciation expense for the Telecom segment saw an increase of $7,722 in 2005 compared to 2004. This increase reflected the continued investments made by the Company in the Telecom segments infrastructure. The majority of the increase in operating expenses was attributed to the increased cost of services related to an increased customer base for the segments expanded services, such as digital video, digital subscriber line (DSL), and Internet service provision. The remainder of the increase in the Telecom segment reflected the 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 assortment of products and services to the communities that it serves. |
OPERATING INCOME: |
Operating income for the three months ended March 31, 2005 decreased $226,720 or 27.9% over the three months ended March 31, 2004. The decrease in income was primarily due to the decrease in network access revenues and the increase in operating expenses related to the provision of digital video services and Internet services. |
OTHER INCOME: |
Overall, other income for the three months ended March 31, 2005 increased $562,703 compared to the three months ended March 31, 2004. |
The Companys cellular investment income increased $502,577, as the profitability of Midwest Wireless continued to grow. The 2005 increase in the Companys cellular investment income was the result of the significant investment made by MWH to enhance its network with the latest technology to provide customers with the new phones, new features and new service plan options their customers desire. |
Other investment income increased $82,298 for the three months ended March 31, 2005 over the same period in 2004. This 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 from Fibercom, L.C., a competitive local exchange carrier (CLEC) in Sioux City, Iowa. |
There was a $48,709 increase in interest expense for the three-month period ended March 31, 2005 compared to the same period in 2004. The increase in interest expense was due to rising interest rates. |
16
NET INCOME: |
Net income was $1,180,550 for the three months ended March 31, 2005 compared with $981,133 for the same period in 2004. This $199,417 or 20.3% increase was primarily attributed to the increase in cellular investment income. |
Summary of Operations | ||||||||
Quarter Ended March 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
Operating Income: | ||||||||
Telecom Segment | $ | 386,869 | $ | 546,508 | ||||
Cellular Segment | 8,849 | 15,024 | ||||||
Phonery Segment | 189,863 | 250,769 | ||||||
Total | 585,581 | 812,301 | ||||||
Other Income | 1,580,490 | 969,078 | ||||||
Interest Expense | (182,831 | ) | (134,122 | ) | ||||
Income Taxes | (802,690 | ) | (666,124 | ) | ||||
Net Income | $ | 1,180,550 | $ | 981,133 | ||||
Basic and Diluted | ||||||||
Earnings Per Share | $ | .23 | $ | .19 | ||||
Weighted Average | ||||||||
Shares Outstanding | 5,115,435 | 5,115,435 |
RESULTS OF OPERATIONS BY BUSINESS SEGMENT
Telecom Segment Operations
The Telecom segment revenues represented 86.9% of the Companys consolidated operating revenues for the three-month period ended March 31, 2005 before intercompany eliminations. Revenues are primarily earned by providing approximately 17,000 customers access to the local network in 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, 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.
17
Total Telecom segment revenues for the three-month period ending March 31, 2005 decreased $19,842 or 0.5% compared to the same period last year. All information contained in the following table is before intercompany eliminations.
Three Months Ended March 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
Operating Revenues: | ||||||||
Local Network | $ | 1,017,078 | $ | 1,009,650 | ||||
Network Access | 1,455,987 | 1,593,651 | ||||||
Other | 1,169,476 | 1,059,082 | ||||||
Total Operating Revenues | 3,642,541 | 3,662,383 | ||||||
Operating Expenses, Excluding Depreciation | ||||||||
and Amortization | 2,201,975 | 2,069,900 | ||||||
Depreciation and Amortization Expenses | 1,053,697 | 1,045,975 | ||||||
Total Operating Expenses | 3,255,672 | 3,115,875 | ||||||
Operating Income | 386,869 | 546,508 | ||||||
Net Income | $ | 309,532 | $ | 364,713 | ||||
Local network revenue increased in the Telecom segment by $7,428 or 0.7% for the three months ended March 31, 2005 compared to the same period in 2004. Local network revenue increased during this period as a result of continued growth in the service offerings for the CLEC in Redwood Falls, MN that began operations in the third quarter of 2002. The CLEC accounted for an increase of $7,267 in local network revenue. Despite a decrease in access lines of approximately 200 for the first quarter of 2005 compared to the same period in 2004, targeted marketing, promotions, and packaging of vertical services, most notably the introduction of DSL to supplement basic line charges, accounted for an increase in local network revenue.
Network access revenue decreased $137,664 or 8.6% for the three months ended March 31, 2005 compared with the same period in 2004. The decrease in network access revenue was reflected by the overall decrease in minutes of use and the negative effects of downward pricing pressure on network access pricing, a common industry trend. The effect of the decrease in access minutes of use was minimized due to the increased number of access subscribers in the Redwood Falls, MN CLEC during the first quarter 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. The
18
Telecom segment has maintained and enhanced its infrastructure, and has invested over $15 million in capital expenditures since 2002. These capital expenditures have enhanced this segments infrastructure and have allowed the Company to receive additional settlements from the National Exchange Carrier Association (NECA). The additional investment in the local loop (access line cost) has made the Company eligible for high-cost loop funding through the Universal Service Fund in its New Ulm Telecom, Inc. ILEC. The Telecom segment experienced a 12.2% decrease in access minutes for the three months ended March 31, 2005, a common industry trend.
Other operating revenues increased $110,394 or 10.4% for the three months ended March 31, 2005 compared with the same period in 2004. 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 $85,933 of the increase in these revenues. The remainder of the revenue increase was attributed to Telecom segments sale of Internet services.
Operating expenses, excluding depreciation and amortization, increased $132,075 or 6.4% for the three-month period ended March 31, 2005 compared with the same period in 2004. Cash operating expenses increased due to the continued growth of CLEC operations 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 has recognized the value in being able to compete in all aspects of communication services. This realization has 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 achieve 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 potential for growth by competitively offering its array of services in an increasing number of communities. The Telecom segment began offering its services competitively 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 increased $7,722 or 0.7% for the three months ended March 31, 2005 compared with the same period in 2004. Depreciation expense was the cause of this increase. The increase in depreciation expense was reflective of the new investments in the segments infrastructure as previously discussed.
Operating income decreased $159,639 or 29.2% for the three months ended March 31, 2005 compared with the same period in 2004. The decrease in operating income was primarily due to the cost of providing additional services (video and DSL) to an increasing customer base, and additional general and administrative expenses associated with the commitment of the Telecom segment to effectively compete in all aspects of communication services and to provide superior
19
customer-focused service for the Telecom segments complete array of products and services. The $19,842 decrease in revenues combined with a $139,797 increase in operating expenses resulted in the $159,639 decrease in operating income.
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. The operating income from sales of cellular phones and accessories decreased by $5,290 for the three month period ending March 31, 2005 compared to March 31, 2004, due primarily to a decrease in the sale of cellular phones. The cellular partnership income increased $502,577 or 63.7% for the three months ended March 31, 2005 compared to the same period ended in 2004. This increase was 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.
Three Months Ended March 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
Proportionate Method: | ||||||||
Operating Revenues | 5,613,358 | 4,677,800 | ||||||
Operating Expenses, Excluding Depreciation | ||||||||
and Amortization | 3,364,579 | 3,229,856 | ||||||
Depreciation and Amortization Expenses | 785,460 | 692,526 | ||||||
Total Operating Expenses | 4,150,039 | 3,922,382 | ||||||
Operating Income | 1,463,319 | 755,418 | ||||||
Cellular Investment Income | $ | 1,291,579 | $ | 789,002 | ||||
A recap of income for the cellular segment using the equity method, which includes its proportional share of the income in its investment in MWH, is contained in the following table.
20
Three Months Ended March 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
Operating Revenues: | $ | 88,650 | $ | 93,940 | ||||
Operating Expenses, Excluding Depreciation | ||||||||
and Amortization | 79,801 | 78,916 | ||||||
Depreciation and Amortization Expenses | | | ||||||
Total Operating Expenses | 79,801 | 78,916 | ||||||
Operating Income | 8,849 | 15,024 | ||||||
Interest Expense | (27,133 | ) | (19,317 | ) | ||||
Cellular Investment Income | 1,291,579 | 789,002 | ||||||
Net Income | $ | 757,993 | $ | 467,137 | ||||
Phonery Segment
The Phonery segment represented 11.0% of the consolidated operating revenues for the three-month period ended March 31, 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 toll 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.
21
Three Months Ended March 31, | ||||||||
---|---|---|---|---|---|---|---|---|
2005 | 2004 | |||||||
Operating Revenues: | $ | 458,608 | $ | 487,296 | ||||
Operating Expenses, Excluding Depreciation | ||||||||
and Amortization | 247,465 | 216,592 | ||||||
Depreciation and Amortization Expenses | 21,280 | 19,935 | ||||||
Total Operating Expenses | 268,745 | 236,527 | ||||||
Operating Income | 189,863 | 250,769 | ||||||
Net Income | $ | 113,025 | $ | 149,283 | ||||
Operating revenue decreased $28,688, or 5.9%, for the three months ended March 31, 2005 compared to the same period ended 2004. The Phonery segment experienced steady revenues from the resale of long distance toll recognizing an increase in revenues of less than $1,000 for the first quarter of 2005 as compared to the first quarter of 2004. This small increase was offset by a decrease in sales, service and installation revenues that accounted for approximately $5,000 of the decrease in operating revenue. The remainder of the decrease was due to a decrease in leased network capacity brought about by decreasing access minutes of use.
Operating expenses, excluding depreciation and amortization increased $30,873 or 14.3% for the three months ended March 31, 2005 compared to the three months ended March 31, 2004. This three-month increase can be attributed to an increase in cost of goods sold, 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 $1,345 or 6.7% for the quarter ended March 31, 2005 compared with the same period in 2004. The increase was attributable to an increase in depreciation expense.
Operating income decreased by $60,906 or 24.3% for the three months ended March 31, 2005 compared to the three months ended March 31, 2004. This decrease in income was the result of the decreases in income from CPE sales and service, and leased network access.
22
LIQUIDITY AND CAPITAL RESOURCES
Capital Structure
The total long-term capital structure (long-term debt plus shareholders equity) for the Company was $43,068,198 at March 31, 2005, reflecting 66.4% equity and 33.6% debt. This compares to a 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 $2,631,879 for the three-month period ended March 31, 2005 compared to $2,732,289 for the three-month period ended March 31, 2004. Cash flows from operations for the three months ended March 31, 2005 and 2004 were primarily attributable to net income plus non-cash expenses for depreciation and amortization.
Cash flows used in investing activities were $594,628 for the three months ended March 31, 2005 compared to $946,126 for the same period in 2004. Capital expenditures relating to on-going businesses were $518,558 during the first three months of 2005 as compared to $835,806 for the same period in 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 Company expects total plant additions of approximately $2,650,000 in 2005.
Cash flows used by financing activities was $1,051,116 for the three-month period ended March 31, 2005 compared to cash flows used by financing activities of $1,052,519 for the three-month period ended March 31, 2004. Included in cash flows used in financing activities were debt repayments, repurchased and retired stock, and dividend payments.
Dividends
The Company paid dividends of $426,116 during the first quarter of 2005 and $426,117 during the first quarter of 2004. These were dividends of $.0833 per share. The Board of Directors 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
Working capital was $109,051 as of March 31, 2005, compared to working capital of $226,620 as of December 31, 2004. The decrease of $117,569 in working capital reflects the Companys
23
decrease in receivables. The ratio of current assets to current liabilities was 1.0:1.0 as of March 31, 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 March 31, 2005, there were $10,125,000 of direct borrowings outstanding under this facility at an interest rate of 4.44%.
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 March 31, 2005, there were $6,750,000 of direct borrowings outstanding under this facility at an interest rate of 4.44%.
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 34 to 66 percent will be adequate for the foreseeable future.
By utilizing cash flow from operations and current cash balances, the Company feels it has adequate resources to meet its anticipated operating, capital expenditures, and debt service requirements.
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 had averaged 10% more (4.09% to 4.50%) for the first three months of 2005, the Companys interest expense would have increased around $11,000. Should interest rates rise significantly, management expects that it would act 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
24
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 in timely alerting them to material information relating to the Company required to be disclosed in periodic filings with the SEC.
There were no significant changes in the Companys internal controls or in other factors that could significantly affect these internal controls subsequent to the date of the Companys most recent evaluation.
25
PART II. OTHER INFORMATION
ITEM 5. OTHER INFORMATION
On May 5, 2005, Paul Erick was elected to our Board of Directors by a vote of our shareholders at our annual meeting. Mr. Erick filled the seat vacated by Robert Ranweiler, who retired from the Companys Board of Directors, effective May 5, 2005.
ITEM 6. EXHIBITS
(a) | Exhibits |
See Index to Exhibits on page 27 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: May 13, 2005 | By | /s/ James P. Jensen | ||||||
James P. Jensen, Chairman | ||||||||
Dated: May 13, 2005 | By | /s/ Bill Otis | ||||||
Bill Otis, President |
26
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 |
27