Nuvera Communications, Inc. - Quarter Report: 2008 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, 2008 |
|
|
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 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 the latest practicable date. As of November 7, 2008, 5,115,435 shares of common stock were outstanding.
NEW ULM TELECOM, INC. AND SUBSIDIARIES
SEPTEMBER 30, 2008
|
|
|
|
|
|
|
|
||||
|
|||||
|
|
|
3-7 |
||
|
|
|
|
3-4 |
|
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
8-22 |
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
23-34 |
|
|
|
|
34-35 |
||
|
|
|
35 |
||
|
|
|
|
|
|
|
36 |
||||
|
|
|
|
|
|
|
|
|
36 |
||
|
|
|
|
|
|
|
|
|
36 |
||
|
|
|
|
|
|
|
|
|
36 |
||
|
|
|
|
|
|
|
37 |
||||
|
|
|
|
|
|
|
38 |
NEW ULM TELECOM, INC. AND SUBSIDIARIES
ASSETS
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Audited) |
|
||
|
|
|
|
||||
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
4,099,667 |
|
$ |
9,510,309 |
|
Receivables, net of allowance for doubtful accounts of $449,545 and $384,477 |
|
|
3,564,248 |
|
|
1,036,911 |
|
Income taxes receivable |
|
|
|
|
|
458,442 |
|
Inventories |
|
|
1,157,188 |
|
|
362,884 |
|
Prepaid expenses |
|
|
453,523 |
|
|
280,848 |
|
|
|
|
|
||||
Total current assets |
|
|
9,274,626 |
|
|
11,649,394 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
INVESTMENTS AND OTHER ASSETS |
|
|
|
|
|
|
|
Goodwill |
|
|
35,648,987 |
|
|
3,218,906 |
|
Intangibles, net of amortization |
|
|
20,290,736 |
|
|
17,275 |
|
Hector investment |
|
|
19,076,263 |
|
|
18,699,104 |
|
Derivative financial instruments |
|
|
902,104 |
|
|
|
|
Other investments |
|
|
9,234,172 |
|
|
1,553,519 |
|
Deferred charges and other |
|
|
61,677 |
|
|
1,114,964 |
|
|
|
|
|
||||
Total investments and other assets |
|
|
85,213,939 |
|
|
24,603,768 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT |
|
|
|
|
|
|
|
Telecommunications plant |
|
|
85,215,279 |
|
|
63,309,122 |
|
Other property |
|
|
3,205,611 |
|
|
3,173,127 |
|
Video plant |
|
|
2,742,796 |
|
|
2,656,683 |
|
|
|
|
|
||||
Total property, plant and equipment |
|
|
91,163,686 |
|
|
69,138,932 |
|
Less accumulated depreciation |
|
|
51,851,903 |
|
|
46,339,199 |
|
|
|
|
|
||||
Net property, plant and equipment |
|
|
39,311,783 |
|
|
22,799,733 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
133,800,348 |
|
$ |
59,052,895 |
|
|
|
|
|
The accompanying notes are an integral part of the financial statements.
3
NEW ULM TELECOM, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (continued)
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Audited) |
|
||
|
|
|
|
||||
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
527,472 |
|
$ |
27,472 |
|
Accounts payable |
|
|
1,061,613 |
|
|
1,515,996 |
|
Accrued income taxes |
|
|
1,868,107 |
|
|
|
|
Other accrued taxes |
|
|
191,236 |
|
|
88,342 |
|
Other accrued liabilities |
|
|
1,535,321 |
|
|
727,971 |
|
|
|
|
|
||||
Total current liabilities |
|
|
5,183,749 |
|
|
2,359,781 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
LONG-TERM DEBT, less current portion |
|
|
51,368,356 |
|
|
61,443 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
Loan guarantees |
|
|
4,445,050 |
|
|
328,336 |
|
Deferred income taxes |
|
|
13,061,579 |
|
|
3,018,684 |
|
Other accrued liabilities |
|
|
334,207 |
|
|
|
|
Other deferred credits |
|
|
2,084,168 |
|
|
|
|
|
|
|
|
||||
Total other non-current liabilities and deferred credits |
|
|
19,925,004 |
|
|
3,347,020 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
SHAREHOLDERS 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 |
|
Accumulated other comprehensive income |
|
|
286,521 |
|
|
|
|
Retained earnings |
|
|
48,510,993 |
|
|
44,758,926 |
|
|
|
|
|
||||
Total shareholders equity |
|
|
57,323,239 |
|
|
53,284,651 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
133,800,348 |
|
$ |
59,052,895 |
|
|
|
|
|
The accompanying notes are an integral part of the financial statements.
4
NEW ULM TELECOM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
NINE MONTHS ENDED |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
OPERATING REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Local network |
|
$ |
1,907,061 |
|
$ |
962,769 |
|
$ |
5,552,627 |
|
$ |
2,874,677 |
|
Network access |
|
|
3,654,991 |
|
|
1,441,330 |
|
|
10,875,668 |
|
|
4,218,800 |
|
Directory advertising, billing and other services |
|
|
371,201 |
|
|
183,494 |
|
|
1,125,558 |
|
|
487,065 |
|
Video services |
|
|
1,028,558 |
|
|
596,207 |
|
|
3,162,043 |
|
|
1,730,208 |
|
Internet services |
|
|
908,080 |
|
|
425,286 |
|
|
2,744,169 |
|
|
1,250,015 |
|
Other nonregulated services |
|
|
1,341,943 |
|
|
802,942 |
|
|
3,711,112 |
|
|
2,105,001 |
|
|
|
|
|
|
|
||||||||
|
|
|
9,211,834 |
|
|
4,412,028 |
|
|
27,171,177 |
|
|
12,665,766 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant operations, excluding depreciation and amortization |
|
|
1,417,139 |
|
|
650,526 |
|
|
4,195,468 |
|
|
1,880,299 |
|
Cost of video services |
|
|
900,663 |
|
|
435,661 |
|
|
2,529,506 |
|
|
1,260,209 |
|
Cost of internet services |
|
|
582,663 |
|
|
136,520 |
|
|
1,758,889 |
|
|
428,548 |
|
Cost of other nonregulated services |
|
|
662,588 |
|
|
385,273 |
|
|
2,037,959 |
|
|
1,066,019 |
|
Depreciation and amortization |
|
|
2,204,028 |
|
|
1,014,454 |
|
|
6,640,402 |
|
|
3,035,467 |
|
Selling, general and administrative |
|
|
1,535,761 |
|
|
857,661 |
|
|
4,922,315 |
|
|
2,947,032 |
|
|
|
|
|
|
|
||||||||
|
|
|
7,302,842 |
|
|
3,480,095 |
|
|
22,084,539 |
|
|
10,617,574 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
1,908,992 |
|
|
931,933 |
|
|
5,086,638 |
|
|
2,048,192 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSES) INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(864,225 |
) |
|
(2,061 |
) |
|
(2,557,800 |
) |
|
(5,155 |
) |
Interest income |
|
|
46,862 |
|
|
123,883 |
|
|
473,035 |
|
|
790,574 |
|
Gain on disposal of assets |
|
|
21,393 |
|
|
|
|
|
21,393 |
|
|
|
|
Loss on sale of marketable securities |
|
|
|
|
|
|
|
|
(162,999 |
) |
|
|
|
Gain on Sale of MWH |
|
|
|
|
|
|
|
|
5,123,797 |
|
|
3,116,624 |
|
Hector investment income |
|
|
225,935 |
|
|
329,911 |
|
|
627,661 |
|
|
729,882 |
|
Other investment income (expense) |
|
|
(21,785 |
) |
|
(6,386 |
) |
|
54,637 |
|
|
100,916 |
|
|
|
|
|
|
|
||||||||
|
|
|
(591,820 |
) |
|
445,347 |
|
|
3,579,724 |
|
|
4,732,841 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
1,317,172 |
|
|
1,377,280 |
|
|
8,666,362 |
|
|
6,781,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES (BENEFIT) |
|
|
393,835 |
|
|
(109,204 |
) |
|
3,379,665 |
|
|
2,079,003 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
923,337 |
|
$ |
1,486,484 |
|
$ |
5,286,697 |
|
$ |
4,702,030 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET INCOME PER SHARE |
|
$ |
0.18 |
|
$ |
0.29 |
|
$ |
1.03 |
|
$ |
0.92 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER SHARE |
|
$ |
0.10 |
|
$ |
0.10 |
|
$ |
0.30 |
|
$ |
0.30 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
YEAR ENDED DECEMBER 31, 2007 AND
NINE MONTHS ENDED SEPTEMBER 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
||||
|
|
|
|
|
|
Other |
|
Total |
|
||||||
|
|
Common Stock |
|
Retained |
|
Comprehensive |
|
Shareholders |
|
||||||
|
|
Shares |
|
Amount |
|
Earnings |
|
Income |
|
Equity |
|
||||
|
|
|
|
|
|
|
|||||||||
BALANCE on December 31, 2006 (Audited) |
|
5,115,435 |
|
$ |
8,525,725 |
|
$ |
42,222,128 |
|
$ |
|
|
$ |
50,747,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
4,582,972 |
|
|
|
|
|
4,582,972 |
|
Dividends |
|
|
|
|
|
|
|
(2,046,174 |
) |
|
|
|
|
(2,046,174 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
BALANCE on December 31, 2007 (Audited) |
|
5,115,435 |
|
$ |
8,525,725 |
|
$ |
44,758,926 |
|
$ |
|
|
$ |
53,284,651 |
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
5,286,697 |
|
|
|
|
|
5,286,697 |
|
Unrealized loss of equity method investee |
|
|
|
|
|
|
|
|
|
|
(250,502 |
) |
|
(387,564 |
) |
Change in unrealized gains on interest rate swap agreement, net of deferred taxes |
|
|
|
|
|
|
|
|
|
|
537,023 |
|
|
674,085 |
|
Dividends |
|
|
|
|
|
|
|
(1,534,630 |
) |
|
|
|
|
(1,534,630 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
BALANCE on September 30, 2008 (Unaudited) |
|
5,115,435 |
|
$ |
8,525,725 |
|
$ |
48,510,993 |
|
$ |
286,521 |
|
$ |
57,323,239 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the financial statements.
6
NEW ULM TELECOM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED |
|
||||
|
|
|
|||||
|
|
SEPTEMBER 30, 2008 |
|
SEPTEMBER 30, 2007 |
|
||
|
|
|
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net income |
|
$ |
5,286,697 |
|
$ |
4,702,030 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,640,402 |
|
|
3,035,467 |
|
Gain on sale of MWH |
|
|
(5,123,797 |
) |
|
(3,116,624 |
) |
Gain on disposal of assets |
|
|
(21,393 |
) |
|
|
|
Hector investment income |
|
|
(627,661 |
) |
|
(729,882 |
) |
Loss on sale of marketable securities |
|
|
162,999 |
|
|
|
|
(Increase) Decrease in: |
|
|
|
|
|
|
|
Receivables |
|
|
(1,551,325 |
) |
|
(758,011 |
) |
Income taxes receivable |
|
|
1,023,421 |
|
|
|
|
Inventories |
|
|
(97,577 |
) |
|
(214,455 |
) |
Prepaid expenses |
|
|
109,286 |
|
|
89,207 |
|
Deferred charges |
|
|
1,969,350 |
|
|
|
|
Increase (Decrease) in: |
|
|
|
|
|
|
|
Accounts payable |
|
|
(1,370,101 |
) |
|
358,227 |
|
Accrued income taxes |
|
|
1,330,638 |
|
|
(22,392,040 |
) |
Other accrued taxes |
|
|
13,449 |
|
|
14,796 |
|
Other accrued liabilities |
|
|
(257,189 |
) |
|
(31,863 |
) |
Deferred income taxes |
|
|
289,937 |
|
|
(702,995 |
) |
Other deferred credits |
|
|
1,676,704 |
|
|
|
|
|
|
|
|
||||
Net cash provided by (used in) operating activities |
|
|
9,453,840 |
|
|
(19,746,143 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Additions to property, plant and equipment, net |
|
|
(1,988,987 |
) |
|
(2,506,006 |
) |
Proceeds from sale of assets |
|
|
23,500 |
|
|
|
|
Proceeds from sale of MWH |
|
|
5,123,797 |
|
|
3,116,624 |
|
Acquisition of HTC, net of cash acquired |
|
|
(69,639,872 |
) |
|
|
|
Proceeds from sale of marketable security |
|
|
1,454,231 |
|
|
|
|
Other, net |
|
|
(109,434 |
) |
|
(566,434 |
) |
|
|
|
|
||||
Net cash provided by (used in) investing activities |
|
|
(65,136,765 |
) |
|
44,184 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Principal payments of long-term debt |
|
|
(7,893,087 |
) |
|
(16,806 |
) |
Issuance of long-term debt |
|
|
59,700,000 |
|
|
|
|
Dividends paid |
|
|
(1,534,630 |
) |
|
(1,534,630 |
) |
|
|
|
|
||||
Net cash provided by (used in) financing activities |
|
|
50,272,283 |
|
|
(1,551,436 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(5,410,642 |
) |
|
(21,253,395 |
) |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS at Beginning of Period |
|
|
9,510,309 |
|
|
30,457,707 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS at End of Period |
|
$ |
4,099,667 |
|
$ |
9,204,312 |
|
|
|
|
|
The accompanying notes are an integral part of the financial statements.
7
NEW ULM TELECOM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 CONSOLIDATED FINANCIAL STATEMENTS
The consolidated financial statements include the accounts of New Ulm Telecom, Inc. and its wholly owned subsidiaries (the Company), including Hutchinson Telephone Company which was acquired on January 4, 2008. All material intercompany transactions and accounts have been eliminated.
The balance sheets and statement of shareholders equity for the periods ended September 30, 2008, and statements of income and the statements of cash flows for the periods ended September 30, 2008 and 2007, 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 September 30, 2008 and for the periods ended September 30, 2008 and 2007 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, 2007. The results of operations for the period ended September 30, 2008 are not necessarily indicative of the operating results to be expected for the entire year.
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.
Revenues are recognized when earned, regardless of the period in which they are billed. Interstate network access revenues are received 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, each of these deliverables is accounted for separately. 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
The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Significant components of the Companys deferred taxes arise from differences (i) in the basis of property, plant and equipment due to the use of accelerated depreciation methods for tax purposes, as well as (ii) in partnerships and intangible assets due to the differences between their book and tax basis. The Companys effective income tax rate is higher than the U.S. rate due to the effect of state income taxes.
Effective January 1, 2007, New Ulm Telecom, Inc. adopted FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes - an Interpretation of FASB Statement 109. As required by FIN 48, the Company recognized the financial statement benefit of tax positions only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.
At the adoption date of January 1, 2007, the Company had no unrecognized tax benefits that needed to be adjusted. The Company recognizes interest and penalties accrued on unrecognized tax benefits, as well as interest received from favorable tax settlements, within income tax expense. At September 30, 2008, the Company had approximately $168,000 of net unrecognized tax benefits that, if recognized, would favorably affect the income tax provision when recorded. The Company expects to record additional unrecognized tax benefits within the next year.
The Company is primarily subject to U.S., Minnesota, Iowa, Nebraska and Wisconsin income tax. Tax years subsequent to 2003 remain open to examination by U.S. federal and state tax authorities. The Companys policy is to recognize interest and penalties related to income tax matters in income tax expense. As of December 31, 2007, and September 30, 2008, the Company had no accrual for interest or penalties related to income tax matters.
On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, for its financial assets and liabilities. The Companys adoption of SFAS No. 157 did not affect its financial position, results of operations, liquidity or disclosures, as there were no financial assets or liabilities that are measured at fair value on a recurring basis as of January 1, 2008. In accordance with FASB Staff Position (FSP) No. 157-2, Effective Date of FASB Statement No. 157, the Company elected to defer until January 1, 2009, the adoption of SFAS No. 157 for all non-financial assets and liabilities that are not recognized or disclosed at fair value in the financial statements on a recurring basis. This includes goodwill and non-financial long-lived assets that are measured at fair value in impairment testing. The Company cannot predict the impact on the Companys financial position, results of operations or liquidity due to the adoption of SFAS No. 157 for those non-financial assets and liabilities within the scope of FSP 157-2.
9
SFAS 157 defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS 157 also describes three levels of inputs that may be used to measure fair value:
|
|
|
Level 1 quoted prices in active markets for identical assets and liabilities. |
|
|
|
Level 2 observable inputs other than quoted prices in active markets for identical assets and liabilities. |
|
|
|
Level 3 unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions. |
The fair value of the Companys interest-rate swap agreements discussed in Financial Statements Note 5, was determined based on Level 2 inputs.
NOTE 2 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the nine months ended September 30:
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
||
|
|
|
|
||||
Interest |
|
$ |
2,244,721 |
|
$ |
7,108 |
|
Income taxes |
|
$ |
2,207,000 |
|
$ |
26,199,716 |
|
Noncash investing activities included $317,648 and $54,999 during the periods ended September 30, 2008 and 2007, relating to plant and equipment additions placed in service, which are reflected in accounts payable at September 30, 2008 and 2007.
NOTE 3 ACQUISITION OF HUTCHINSON TELEPHONE COMPANY
On January 4, 2008, New Ulm Telecom, Inc. (New Ulm) completed the acquisition of Hutchinson Telephone Company (HTC) for approximately $78 million pursuant to the terms of the Agreement and Plan of Merger dated as of August 3, 2007, as amended. The transaction was structured as a reverse triangular merger under which a newly formed subsidiary of New Ulm merged into HTC at closing, with HTC continuing as a subsidiary of New Ulm. The acquisition has resulted in a combined company that provides phone, video and Internet services with approximately 50,000 connections in a number of Minnesota and Iowa communities.
Under the Merger Agreement, approximately $72.0 million of the $78.0 million was distributed to former shareholders of HTC immediately. An additional $5.7 million was placed in an escrow account covering (i) indemnification of New Ulm in the amount of $5.2 million covering the representations and warranties of HTC for a period of 15 months from closing and (ii) a True-Up Reserve and Shareholder Fund Amount in the aggregate amount of $500,000.
The allocation of the purchase price to HTCs assets and liabilities has been based on preliminary estimates of fair values. This allocation is preliminary and further refinements are likely to be made, and may be significant. Statement of Financial Accounting Standards No. 141, Business Combinations, establishes criteria for determining whether intangible assets should be recognized separately from goodwill. Statement of Financial Accounting Standards No., 142, Goodwill and Other Intangible Assets, provides that goodwill and intangible assets with indefinite lives are not amortized, but rather are tested for impairment on at least an annual basis.
10
The preliminary allocation of the net purchase price of HTC is shown below:
|
|
|
|
|
|
|
Current assets |
|
$ |
16,871,061 |
|
|
Property, plant and equipment |
|
|
19,829,178 |
|
|
Investments |
|
|
7,861,720 |
|
|
Customer relationship intangible |
|
|
15,000,000 |
|
|
Trade name intangible |
|
|
3,400,000 |
|
|
Regulatory rights intangible |
|
|
3,000,000 |
|
|
Excess costs over net assets acquired (Goodwill) |
|
|
32,430,081 |
|
|
Other assets |
|
|
971,396 |
|
|
Current liabilities |
|
|
(2,148,991 |
) |
|
Deferred liabilities |
|
|
(14,785,085 |
) |
|
|
|
|
||
|
Total purchase price |
|
|
82,429,360 |
|
|
Less cash and cash equivalents acquired |
|
|
(12,789,488 |
) |
|
|
|
|
||
|
Cash paid for acquisition |
|
$ |
69,639,872 |
|
|
|
|
|
The acquisition was accounted for using the purchase method of accounting for business combinations and, accordingly, the acquired assets and liabilities were recorded at their estimated fair values as of the date of acquisition. Based upon the Companys estimated purchase price allocation, the excess of the purchase price and acquisition costs over the fair value of the net identifiable tangible assets acquired was approximately $54 million. The Company recorded an intangible asset related to the acquired companys customer relationships of $15,000,000, trade name intangible of $3,400,000, and regulatory rights intangible of $3,000,000. The estimated useful life of the customer relationship intangible asset is 12 years and regulatory rights intangible asset is 12 years. The trade name intangible has an indefinite life and is not subject to amortization. The Company cannot deduct the goodwill on this transaction for income tax purposes.
Pro Forma Financial Information on the Acquisition of HTC
The following pro forma results presented are for 2007 as if the HTC acquisition had been completed on January 1, 2007. The Company is providing these pro forma condensed Statements of Income to facilitate analysis of the 2008 Statements of Income. No pro forma results have been presented for 2008 as the closing occurred on January 4, 2008.
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, 2007 |
|
||||||||||
|
|
|
|||||||||||
|
|
New Ulm |
|
Hutchinson |
|
Pro Forma |
|
New Ulm |
|
||||
|
|
|
|
|
|
||||||||
REVENUES |
|
$ |
4,412,028 |
|
$ |
4,571,756 |
|
$ |
|
|
$ |
8,983,784 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
1,486,484 |
|
$ |
894,591 |
|
$ |
(751,232 |
) * |
$ |
1,629,843 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET INCOME PER SHARE |
|
$ |
0.29 |
|
$ |
0.18 |
|
$ |
(0.15 |
) |
$ |
0.32 |
|
|
|
|
|
|
|
|
|
* These adjustments include Amortization and Interest Expense, net of the related tax benefit. |
11
NEW ULM TELECOM, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, 2007 |
|
||||||||||
|
|
|
|||||||||||
|
|
New Ulm |
|
Hutchinson |
|
Pro Forma |
|
New Ulm |
|
||||
|
|
|
|
|
|
||||||||
REVENUES |
|
$ |
12,665,766 |
|
$ |
13,756,934 |
|
$ |
|
|
$ |
26,422,700 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
4,702,030 |
|
$ |
2,347,298 |
|
$ |
(2,204,383 |
)* |
$ |
4,844,945 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET INCOME PER SHARE |
|
$ |
0.92 |
|
$ |
0.46 |
|
$ |
(0.43 |
) |
$ |
0.95 |
|
|
|
|
|
|
|
|
|
* These adjustments include Amortization and Interest Expense, net of the related tax benefit. |
NOTE 4 SECURED CREDIT FACILITY
In connection with its acquisition of HTC, New Ulm and HTC as New Ulms new subsidiary entered into a credit facility with CoBank, ACB. Under the credit facility, New Ulm and HTC entered into separate Master Loan Agreements (MLA) and a series of supplements to the respective MLAs.
Under the terms of the two MLA and supplements, New Ulm and HTC have borrowed approximately $59.7 million and entered into promissory notes on the following terms:
|
|
|
|
New Ulm |
|
|
|
|
|
● |
$15,000,000 term note with interest payable monthly. Twelve quarterly principal payments of $125,000 are due commencing March 31, 2008 through December 31, 2010. Sixteen quarterly principal payments of $250,000 are due commencing March 31, 2011 through December 31, 2014. A final balloon payment of $9,500,000 is due at maturity of the note on December 31, 2014. |
|
|
|
|
● |
$10,000,000 revolving note with interest payable monthly. Final maturity of the note is December 31, 2014. |
|
|
|
|
Each New Ulm note initially bears interest at a LIBOR Margin rate equal to 2.50 percent over the applicable LIBOR rate. The LIBOR Margin decreases as New Ulms Leverage Ratio decreases. |
|
|
|
|
|
Hutchinson Telephone Company |
|
|
|
|
|
● |
$29,700,000 term note with interest payable monthly. Twenty quarterly principal payments of $609,500 are due commencing March 31, 2010 through December 31, 2014. A final balloon payment of $17,510,000 is due at maturity of the note on December 31, 2014. |
12
|
|
|
|
● |
$2,000,000 revolving note with interest payable monthly. Final maturity of the note is December 31, 2014. |
|
|
|
|
● |
$3,000,000 term note with interest payable monthly. Final maturity of the note is April 3, 2008. This note has been paid off. |
|
|
|
|
Each HTC note initially bore interest at a LIBOR Margin rate equal to 2.75 percent over the applicable LIBOR rate. The LIBOR Margin decreases as HTCs Leverage Ratio decreases. |
New Ulm and HTC and their respective subsidiaries also have entered into security agreements under which substantially all the assets of New Ulm, HTC and their respective subsidiaries have been pledged to CoBank for performance under the loans. In addition, New Ulm, HTC and their respective subsidiaries have guaranteed all the obligations under the credit facility.
The loan agreements also put restrictions on the ability of New Ulm to pay cash dividends to its shareholders, but New Ulm is allowed to pay dividends (a) (i) in an amount up to $2,050,000 in any year and (ii) in any amount if New Ulms Total Leverage Ratio, that is, the ratio of its Indebtedness to EBITDA (in each case as defined in the loan documents) is equal to or less than 3:50 to 1:00, and (b) in either case if New Ulm is not in default or potential default under the loan agreements.
As described below under Note 5 - Interest Rates Swap, the Company has entered into interest rate swaps that effectively fix the interest rates covering $45.0 million. The additional $11.3 million available under the credit facility remains subject to variable interest rates.
Required principal payments for the five years 2008 through 2012 are as follows:
|
|
|
|
|
|
2008 |
|
$ |
500,000, of which $375,000 had been paid through September 30, 2008 |
|
2009 |
|
$ |
500,000 |
|
2010 |
|
$ |
2,938,000 |
|
2011 |
|
$ |
3,438,000 |
|
2012 |
|
$ |
3,438,000 |
NOTE 5 INTEREST RATE SWAP
The Company assesses interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely affect expected future cash flows and by evaluating hedging opportunities.
The Company generally uses variable-rate debt to finance its operations, capital expenditures and acquisitions. These variable-rate debt obligations expose the Company to variability in interest payments due to changes in interest rates. The Company in consultation with its primary lender, CoBank, ACB determined it was prudent for the Company to limit the variability of a portion of its interest payments.
13
To meet this objective, both New Ulm and HTC entered into a separate Interest Rate Swap Agreement with CoBank, ACB dated February 26, 2008. Under these Interest Rate Swap Agreements and subsequent swaps that each cover a specified notional dollar amount, New Ulm and HTC have changed the variable-rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of these interest rate swaps, the Company (either New Ulm or HTC) pays a fixed contractual interest rate and either (i) makes an additional payment if the LIBOR variable rate payment is below a contractual rate or (ii) receives a payment if the LIBOR variable rate payment is above the contractual rate.
Pursuant to these Interest Rate Swap Agreements, the Company entered into interest rate swaps covering (i) $39.0 million of its aggregate indebtedness to CoBank, ACB effective March 19, 2008 and (ii) an additional $6.0 million of its aggregate indebtedness to CoBank, ACB effective June 23, 2008. These swaps effectively lock in the interest rate on (i) $6.0 million of variable-rate debt through March of 2011, (ii) $33.0 million of variable-rate debt through March 2013, (iii) $3.0 million of variable-rate debt through June of 2011, and (iv) $3.0 million of variable-rate debt through June 2013.
As of September 30, 2008, the Company had the following interest rate swaps in effect.
|
|
|
|
|
|
|
|
Borrower |
|
Maturity Date |
|
Notional Amount |
|
Current Effective Interest Rate (1) |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
New Ulm |
|
03/31/2011 |
|
$ |
2,000,000 |
|
5.17%: (LIBOR Rate of 2.67%, plus 2.50% LIBOR Margin) |
|
|
|
|
|
|
|
|
New Ulm |
|
03/31/2013 |
|
$ |
11,250,000 |
|
5.76%; (LIBOR Rate of 3.26%, plus 2.50% LIBOR Margin) |
|
|
|
|
|
|
|
|
New Ulm |
|
06/30/2011 |
|
$ |
3,000,000 |
|
6.65%; (LIBOR Rate of 4.15%, plus 2.50% LIBOR Margin) |
|
|
|
|
|
|
|
|
New Ulm |
|
06/30/2013 |
|
$ |
3,000,000 |
|
7.04% (LIBOR Rate of 4.54% plus 2.50% LIBOR Margin) |
|
|
|
|
|
|
|
|
HTC |
|
03/31/2011 |
|
$ |
4,000,000 |
|
5.42% (LIBOR Rate of 2.67%, plus 2.75% LIBOR Margin) |
|
|
|
|
|
|
|
|
HTC |
|
03/31/2013 |
|
$ |
21,750,000 |
|
6.01%; (LIBOR Rate of 3.26%, plus 2.75% LIBOR Margin) |
(1) As noted above in Note 4, Secured Credit Facility, each note initially bears interest at a LIBOR rate determined by the maturity of the note, plus a LIBOR Margin rate equal to 2.50% over the applicable LIBOR rate for New Ulm and 2.75% in the case of HTC. The LIBOR Margin decreases as the borrowers Leverage Ratio decreases. The Current Effective Interest Rate in the table reflects the rate the Company pays giving effect to the swaps.
These interest rate swaps qualify as cash flow hedges for accounting purposes under SFAS No. 133. The effect of these hedging transactions has been reflected in the financial statements for the period ending September 30, 2008, accounting for a net $537,023 unrealized gain reported in other comprehensive income.
14
The Company determined the fair value of its interest rate swap agreements at September 30, 2008 from valuations received from CoBank, ACB. The fair value indicates an estimated amount the Company would receive if the contracts were canceled or transferred to other parties. At September 30, 2008, the fair value gain of the swaps was $902,104, which has been recorded net of deferred tax of $365,081, for the $537,023 in other comprehensive income. The fair value of the Companys swap agreements at September 30, 2008 is included in other assets in the accompanying consolidated balance sheet.
NOTE 6 GOODWILL AND INTANGIBLE ASSETS
The Company accounts for goodwill and other intangible assets under SFAS No. 142, Goodwill and Other Intangible Assets. Under the provisions of this accounting standard, goodwill and intangible assets with indefinite useful lives are not amortized but are instead tested for impairment on at least an annual basis and when changes in circumstances indicate that the value of goodwill may be below its carrying value. At September 30, 2008, the Companys goodwill totaled $35,648,987 and is the result of the wireline acquisitions, including $32,430,081 from the January 4, 2008 purchase of HTC by the Company. The Company annually tests its goodwill as required under SFAS 142 and has determined that the goodwill was not impaired at the last assessment.
The Companys other intangible assets consist of acquired customer relationships, regulatory rights and trade name. Accumulated amortization was $13,510 at December 31, 2007 and $1,140,049 at September 30, 2008. Amortization expense is estimated to be $1,502,052 each year for the next five years.
Intangible assets with definite lives are amortized over their useful lives. The components of the Companys identified intangible assets are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
December 31, 2007 |
|
|||||||||
|
|
|
|
|
|
|||||||||||
|
|
Useful Lives |
|
Gross Carrying |
|
Accumulated |
|
Gross Carrying |
|
Accumulated |
|
|||||
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Definite-lived intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customers Relationships |
|
|
12-15 years |
|
$ |
15,030,785 |
|
$ |
952,549 |
|
$ |
30,785 |
|
$ |
13,510 |
|
Regulatory Rights |
|
|
12 years |
|
|
3,000,000 |
|
|
187,500 |
|
|
0 |
|
|
0 |
|
Indefinitely-lived intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade name |
|
|
|
|
|
3,400,000 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
|
$ |
21,430,785 |
|
$ |
1,140,049 |
|
$ |
30,785 |
|
$ |
13,510 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Identified Intangible Assets |
|
|
|
|
|
|
|
$ |
20,290,736 |
|
|
|
|
$ |
17,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
NOTE 7 OTHER INVESTMENTS
Other Investments at September 30, 2008 and December 31, 2007 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
December 31, |
|
||||||||||||||
|
|
|
|
||||||||||||||||
|
|
Cost |
|
Prior |
|
2008 |
|
Cumulative |
|
Total |
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|||||||||||||||||||
Other Equity Method Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
En-Tel |
|
$ |
5,638,980 |
|
$ |
(3,152,761 |
) |
$ |
(196,029 |
) |
$ |
|
|
$ |
2,290,190 |
|
$ |
|
|
SHAL, LLC |
|
|
3,102,145 |
|
|
57,147 |
|
|
87,497 |
|
|
(723,000 |
) |
|
2,523,789 |
|
|
|
|
SHAL Networks, Inc. |
|
|
310,858 |
|
|
1,979,581 |
|
|
24,993 |
|
|
(1,300,000 |
) |
|
1,015,432 |
|
|
|
|
Other Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,208,867 |
|
|
929,556 |
|
Other Non-Equity Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,195,894 |
|
|
623,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
9,234,172 |
|
$ |
1,553,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 8 GUARANTEES
On January 30, 2004, the Company guaranteed a portion of the indebtedness of FiberComm, LC in connection with the refinancing of a 15-year loan made by American State Bank to FiberComm, LC. The Company had recorded a liability of $375,000 in connection with this guarantee, which was the maximum potential liability under the terms of the guarantee. As of September 30, 2008, the Company has recorded a liability of $329,215 in connection with this guarantee. This was the potential liability under the terms of the guarantee at September 30, 2008.
The Companys HTC subsidiary, which was acquired on January 4, 2008, has guaranteed several loans as set forth below:
|
|
|
Through HTC, the Company has a 33.33% ownership in SHAL Networks, Inc. and SHAL, LLC (collectively SHAL), which was formed to provide fiber optic cable facilities in Minnesota. The Company, along with the other members of SHAL, has agreed to guarantee portions of SHALs debt to Rural Telephone Finance Cooperative (RTFC). The Company would be required to pay guaranteed portions if SHAL cannot make payments or if the debt is called. At December 31, 2007, SHAL owed $5,872,204 on the guaranteed debt. The note is due in 2014. The Companys potential liability under the guarantee is not to exceed $2,577,809. As a result of the guarantee the Company has recorded on the balance sheet an increase in other investments at September 30, 2008 of $1,792,145 with corresponding increases to loan guarantees. |
|
|
|
Through HTC, the Company also has a 32.80% ownership in En-Tel Communications, LLC (En-Tel), which was formed to provide competitive local exchange services in the Willmar, Minnesota area. HTC, along with some of the other members of En-Tel, agreed to guarantee portions of En-Tels two debt obligations to the RTFC. HTC and the other members would be required to pay their respective guaranteed portions if En-Tel cannot make payments or if the debt is called. |
16
|
|
|
The first En-Tel note was entered into on November 13, 2000 in the amount of $12,138,889, and is due in 2015. At September 30, 2008, En-Tel owed $8,087,995 on this first note. HTC has guaranteed 25% of the principal of this note, which would be $2,021,999 at September 30, 2008. |
|
|
|
The second En-Tel note was entered into on December 2, 2003 in the amount $5,500,000 and is due in 2018. At September 30, 2008, En-Tel owed $4,647,378 on this second note. HTC has guaranteed 50% of the principal of this note, which would be $2,323,689 at September 30, 2008. |
As described in Note 3 of this Form 10-Q, in connection with the January 4, 2008 purchase of HTC, the Company conducted a preliminary allocation of the net purchase price of HTC. In conducting this allocation, for purposes of recording the value of HTC investment in En-Tel and the potential liabilities associated with the guarantees of a portion of En-Tels notes to the RTFC, the Company has continued the accounting and reporting methodology followed by HTC. As a result, the Companys balance sheet at September 30, 2008, shows an increase in other investments of $2,323,689, with a corresponding $2,323,689 increase in loan guarantees.
In determining the final allocation of the HTC purchase price, which will be completed in connection with Companys preparation of its audited financial statements for the year ended December 31, 2008, the Company will review the then-current value of the HTC investments in SHAL and En-Tel and determine whether it is appropriate to change the carrying value of either of these investment and will also determine whether it is appropriate to make any changes in its financial statements in the reporting and presentation of the HTC guarantees of debt obligations of SHAL and En-Tel to RTFC.
NOTE 9 OTHER DEFERRED CREDITS
The Company, due to the acquisition of HTC, has recorded other deferred credits relating to the estimated present value of executive compensation payable to certain past executives of HTC.
NOTE 10 SEGMENT INFORMATION
The Company and its subsidiaries are organized into three business segments as follows:
|
|
|
|
|
● |
The Companys incumbent local exchange carriers (ILECs): |
|
|
|
§ |
New Ulm Telecom, Inc. (New Ulm), the parent company; |
|
|
§ |
Hutchinson Telephone Company (HTC), a wholly-owned subsidiary of New Ulm; |
|
|
§ |
Western Telephone Company (Western), a wholly-owned subsidiary of New Ulm; |
|
|
§ |
Peoples Telephone Company (Peoples), a wholly-owned subsidiary of New Ulm; |
|
● |
The Companys competitive local exchange carriers (CLECs): |
|
|
|
§ |
New Ulm, located in Redwood Falls, Minnesota; |
|
|
§ |
Hutchinson Telecommunications, Inc., a wholly-owned subsidiary of HTC, located in Litchfield, Minnesota; |
17
|
|
|
|
|
● |
The Companys investments and interests in the following entities, including some management responsibilities: |
|
|
|
§ |
Hector Communications Corporation (33.33% ownership interest); |
|
|
§ |
FiberComm, LC, a CLEC located in Sioux City, Iowa (25.18% ownership interest); |
|
|
§ |
En-Tel Communications, LLC, a CLEC based in Willmar, Minnesota (32.80% ownership interest); |
|
|
§ |
Broadband Visions, LLC, which provides video headend and Internet services (16.38% ownership interest); |
|
|
§ |
Independent Emergency Services, LLC, which provides E-911 services to the State of Minnesota and Minnesota Counties (14.29% ownership interest); |
|
|
§ |
SHAL Networks, Inc. and SHAL, LLC which together construct and lease fiber-optic communication lines and transport facilities throughout Minnesota (33.33% ownership interest); |
|
|
§ |
Direct Communications, LLC which provides services on behalf of SHAL (33.33% ownership interest), and |
|
● |
The Companys operations that provide Internet and video services. |
|
|
|
|
|
Cellular Segment |
|||
|
● |
This Segment contains the sales and service of cellular phones and accessories, and prior to October 2, 2006, included the Companys investment in MWH in which New Ulm Cellular #9, Inc. (Cell #9), a wholly-owned subsidiary of New Ulm, owned 7.55% and Peoples owned 2.33%. The Companys total ownership of MWH was 9.88% as of December 31, 2005. This interest was sold to Alltel on October 2, 2006. |
|
|
|
|
|
Phonery Segment |
|||
|
● |
This Segment contains the sales and service of customer premise equipment (CPE) and transport operations of New Ulm Phonery, Inc. (Phonery), Western, Peoples and HTC, all of which are wholly-owned subsidiaries. This segment also contains the resale of long distance toll service operations of New Ulm Long Distance, Inc., a wholly-owned subsidiary. |
No single customer accounted for a material portion of the Companys revenues in any of the last three years.
18
Segment information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom |
|
Cellular |
|
Phonery |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
||||||||||
Three Months Ended September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
8,157,618 |
|
$ |
198,346 |
|
$ |
1,150,889 |
|
$ |
(295,019 |
) |
$ |
9,211,834 |
|
Depreciation and Amortization |
|
|
2,138,190 |
|
|
|
|
|
65,838 |
|
|
|
|
|
2,204,028 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
4,694,341 |
|
|
154,525 |
|
|
544,967 |
|
|
(295,019 |
) |
|
5,098,814 |
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
|
|
1,325,087 |
|
|
43,821 |
|
|
540,084 |
|
|
|
|
|
1,908,992 |
|
Interest Expense |
|
|
(864,225 |
) |
|
|
|
|
|
|
|
|
|
|
(864,225 |
) |
Gain on disposal of assets |
|
|
21,393 |
|
|
|
|
|
|
|
|
|
|
|
21,393 |
|
Hector Investment Income |
|
|
225,935 |
|
|
|
|
|
|
|
|
|
|
|
225,935 |
|
Other Investment Income |
|
|
25,077 |
|
|
|
|
|
|
|
|
|
|
|
25,077 |
|
Income Taxes |
|
|
(148,335 |
) |
|
(17,734 |
) |
|
(227,766 |
) |
|
|
|
|
(393,835 |
) |
|
|
|
|
|
|
|
||||||||||
Net Income |
|
$ |
584,932 |
|
$ |
26,087 |
|
$ |
312,318 |
|
$ |
|
|
$ |
923,337 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
125,910,201 |
|
$ |
60,800 |
|
$ |
7,829,347 |
|
$ |
|
|
$ |
133,800,348 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
$ |
576,025 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
576,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom |
|
Cellular |
|
Phonery |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
||||||||||
Three Months Ended September 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
3,856,152 |
|
$ |
203,718 |
|
$ |
599,224 |
|
$ |
(247,066 |
) |
$ |
4,412,028 |
|
Depreciation and Amortization |
|
|
984,323 |
|
|
|
|
|
30,131 |
|
|
|
|
|
1,014,454 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
2,297,441 |
|
|
142,979 |
|
|
272,287 |
|
|
(247,066 |
) |
|
2,465,641 |
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
|
|
574,388 |
|
|
60,739 |
|
|
296,806 |
|
|
|
|
|
931,933 |
|
Interest Expense |
|
|
(2,061 |
) |
|
|
|
|
|
|
|
|
|
|
(2,061 |
) |
Hector Investment Income |
|
|
329,911 |
|
|
|
|
|
|
|
|
|
|
|
329,911 |
|
Other Investment Income |
|
|
117,497 |
|
|
|
|
|
|
|
|
|
|
|
117,497 |
|
Income (Taxes) Benefit |
|
|
(411,378 |
) |
|
640,700 |
|
|
(120,118 |
) |
|
|
|
|
109,204 |
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
$ |
608,357 |
|
$ |
701,439 |
|
$ |
176,688 |
|
$ |
|
|
$ |
1,486,484 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
51,014,336 |
|
$ |
71,678 |
|
$ |
7,122,663 |
|
$ |
|
|
$ |
58,208,677 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
$ |
1,100,928 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
1,100,928 |
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom |
|
Cellular |
|
Phonery |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
||||||||||
Nine Months Ended September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
24,250,689 |
|
$ |
617,605 |
|
$ |
3,100,799 |
|
$ |
(797,916 |
) |
$ |
27,171,177 |
|
Depreciation and Amortization |
|
|
6,445,521 |
|
|
|
|
|
194,881 |
|
|
|
|
|
6,640,402 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
14,109,323 |
|
|
393,111 |
|
|
1,739,619 |
|
|
(797,916 |
) |
|
15,444,137 |
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
|
|
3,695,845 |
|
|
224,494 |
|
|
1,166,299 |
|
|
|
|
|
5,086,638 |
|
Interest Expense |
|
|
(2,557,800 |
) |
|
|
|
|
|
|
|
|
|
|
(2,557,800 |
) |
Gain on disposal of assets |
|
|
21,393 |
|
|
|
|
|
|
|
|
|
|
|
21,393 |
|
Gain on Sale of MWH |
|
|
|
|
|
5,123,797 |
|
|
|
|
|
|
|
|
5,123,797 |
|
Hector Investment Income |
|
|
627,661 |
|
|
|
|
|
|
|
|
|
|
|
627,661 |
|
Other Investment Income |
|
|
157,723 |
|
|
206,950 |
|
|
|
|
|
|
|
|
364,673 |
|
Income Taxes |
|
|
(632,397 |
) |
|
(2,248,206 |
) |
|
(499,062 |
) |
|
|
|
|
(3,379,665 |
) |
|
|
|
|
|
|
|
||||||||||
Net Income |
|
$ |
1,312,425 |
|
$ |
3,307,035 |
|
$ |
667,237 |
|
$ |
|
|
$ |
5,286,697 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
125,910,201 |
|
$ |
60,800 |
|
$ |
7,829,347 |
|
$ |
|
|
$ |
133,800,348 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
$ |
1,988,987 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
1,988,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom |
|
Cellular |
|
Phonery |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
||||||||||
Nine Months Ended September 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
11,291,726 |
|
$ |
559,859 |
|
$ |
1,545,142 |
|
$ |
(730,961 |
) |
$ |
12,665,766 |
|
Depreciation and Amortization |
|
|
2,977,557 |
|
|
|
|
|
57,910 |
|
|
|
|
|
3,035,467 |
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
7,157,302 |
|
|
414,239 |
|
|
741,527 |
|
|
(730,961 |
) |
|
7,582,107 |
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
|
|
1,156,867 |
|
|
145,620 |
|
|
745,705 |
|
|
|
|
|
2,048,192 |
|
Interest Expense |
|
|
(5,155 |
) |
|
|
|
|
|
|
|
|
|
|
(5,155 |
) |
Gain on Sale of MWH |
|
|
|
|
|
3,116,624 |
|
|
|
|
|
|
|
|
3,116,624 |
|
Hector Investment Income |
|
|
729,882 |
|
|
|
|
|
|
|
|
|
|
|
729,882 |
|
Other Investment Income |
|
|
679,200 |
|
|
212,290 |
|
|
|
|
|
|
|
|
891,490 |
|
Income Taxes |
|
|
(1,036,353 |
) |
|
(740,863 |
) |
|
(301,787 |
) |
|
|
|
|
(2,079,003 |
) |
|
|
|
|
|
|
|
||||||||||
Net Income |
|
$ |
1,524,441 |
|
$ |
2,733,671 |
|
$ |
443,918 |
|
$ |
|
|
$ |
4,702,030 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
51,014,336 |
|
$ |
71,678 |
|
$ |
7,122,663 |
|
$ |
|
|
$ |
58,208,677 |
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
$ |
2,506,006 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
2,506,006 |
|
|
|
|
|
|
|
|
NOTE 11 SALE OF MIDWEST WIRELESS HOLDINGS, LLC
Prior to the sale of MWH, the Company owned approximately 9.88% of MWH. In November 2005, MWH and Alltel entered into an agreement for Alltel to purchase MWH. The transaction was closed October 2, 2006 after the satisfaction of conditions and the receipt of regulatory approvals. Under the terms of the agreement, all of the members of MWH sold their membership interests to Alltel.
Upon closing, New Ulm Telecom, Inc. received approximately 90% of the sale proceeds attributable to its 9.88% ownership, or approximately $74.0 million on October 6, 2006. Alltel delivered the other 10% to the escrow agent. The escrow account funds were to be used for any true-up adjustments, indemnifications, and other specified costs. Funds not used for these purposes were released to the former owners of MWH.
The Companys prorated share of the indemnification account of the escrow was $8,170,263 plus accrued interest. The Company received approximately $3.1 million of the amount in escrow in April 2007 and approximately $5.1 million in January 2008, plus accrued interest.
20
Due to the contingencies for release of the escrow funds, the Company did not record a receivable for the escrow funds, but recorded them as income when they were received.
NOTE 12 COMPREHENSIVE INCOME (LOSS)
The Companys comprehensive income (loss) includes two items in addition to net income (loss). The first is the unrealized loss resulting from the Companys one-third ownership of Hector Communications Corporation (Hector) and the resulting share of Hectors other comprehensive income (loss). Hectors comprehensive income (loss) differs from the Hector investment income reported on the Companys Consolidated Statements of Income. The second item reflects the change in the unrealized gains (losses) of the interest rate swap agreements, net of deferred income taxes, which the Company has entered into with CoBank, ACB covering $45.0 million of the Companys indebtedness to CoBank, ACB as described in Note 5.
The components of comprehensive income (loss) in the three and nine month periods ended September 30, 2007 and 2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
Net Income |
|
$ |
923,337 |
|
$ |
1,486,484 |
|
$ |
5,286,697 |
|
$ |
4,702,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income (Loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss of equity method investee |
|
|
(41,677 |
) |
|
|
|
|
(250,502 |
) |
|
|
|
Change in unrealized gains (losses) of interest rate Swap agreements, net of deferred income taxes |
|
|
(277,498 |
) |
|
|
|
|
537,023 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Comprehensive Income |
|
$ |
604,162 |
|
$ |
1,486,484 |
|
$ |
5,573,218 |
|
$ |
4,702,030 |
|
|
|
|
|
|
|
NOTE 13 HECTOR COMMUNICATIONS CORPORATION
On November 3, 2006, New Ulm Telecom, Inc. acquired a one-third interest in Hector Communications Corporation (HCC). HCC is equally owned by New Ulm Telecom, Inc., Blue Earth Valley Communications, Inc. and Arvig Enterprises, Inc.
New Ulm Telecom, Inc.s President and CEO, Mr. Bill Otis, has been named Chairman of the Board and President of HCC.
21
Income statement information for HCC for the periods ended September 30, 2008 and 2007 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
Revenues |
|
$ |
7,368,891 |
|
$ |
7,861,086 |
|
$ |
22,180,378 |
|
$ |
23,140,480 |
|
Operating income |
|
|
1,739,109 |
|
|
2,502,996 |
|
|
5,775,897 |
|
|
7,706,989 |
|
Net income |
|
|
677,805 |
|
|
880,235 |
|
|
1,882,982 |
|
|
2,257,275 |
|
22
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Companys future results of operation and other forward-looking statements are subject to risks and uncertainties, including, but not limited to, the effects of deregulation in the telecommunications industry as a result of the Telecommunications Act of 1996.
Recently, representatives of the Rural Alliance, NECA, WTA, and OPASTCO have met with members of FCC Commissioner Tates office and others regarding careful consideration of future revenue reforms when those reforms would affect rural rate-of-return carriers. These talks and possible reforms are essential in order to preserve the revenues necessary for maintaining and paying for rural network costs and to fund upgrades.
These forward-looking statements are subject to risks and uncertainties that could cause the Companys actual results to differ materially from these statements and the Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events or the receipt of new information. See Risk Factors in Item 1A of the 2007 Form 10-K.
OVERVIEW
The Company owns and operates incumbent local exchange carriers (ILECs) and competitive local exchange carriers (CLECs) that provide, own and operate phone, video and Internet services in a number of Minnesota and Iowa communities.
The Company also sells and services cellular phones and accessories, customer premise equipment and transport facilities.
On November 3, 2006, the company acquired a 33.33% ownership interest in Hector Communications Corporation, which provides phone, video and Internet services to a number of communities in Minnesota and Wisconsin.
|
|
|
|
● |
a 25.18% ownership interest in FiberComm, LC, a CLEC based in Sioux City, Iowa, |
|
● |
a 32.80% ownership interest in En-Tel Communications, LLC, a CLEC based in Willmar, Minnesota, |
|
● |
a 16.38% ownership interest in Broadband Visions, LLC, which provides video headend and Internet services, |
|
● |
a 100% ownership in Hutchinson Cellular, Inc., a holding company for some of the Companys investments, including: |
|
|
|
|
|
|
§ |
a 33.33% ownership interest in Direct Communications, LLC, a retail transport company, |
|
|
§ |
a 33.33% ownership interest in SHAL, LLC and SHAL Networks, Inc., which together construct and lease fiber-optic communication lines and transport facilities throughout Minnesota, and |
|
|
§ |
a 14.29% ownership interest in Independent Emergency Services, LLC, a provider of E-911 services and equipment to the State of Minnesota and Minnesota Counties. |
The Company is organized into three business segments, as described in Note 10 of the Notes to Consolidated Financial Statements.
23
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 $9,211,834 for the three months ended September 30, 2008, for an increase of 108.8% or $4,799,806 compared to the same period in 2007. Total operating revenues were $27,171,177 for the nine months ended September 30, 2008, for an increase of $14,505,411 or 114.5% compared to the same period in 2007. Without the addition of HTC, total operating revenues would have increased 5.9% in the first nine months of 2008 as compared to the same period in 2007. Without the effect of the acquisition of HTC, the Telecom segment would have experienced an increase in operating revenue over the same nine-month period in 2007, while the Cellular and Phonery segments would have experienced decreases. |
|
|
|
All income statement categories experienced increases in revenues due to the acquisition of HTC on January 4, 2008. Without the addition of HTC, the Telecom segment would have continued to experience decreases in its local network revenues, a common industry trend. This decrease would have been offset by increases in network access revenues due to access settlements and revenues from new and expanded service offerings: digital video, digital subscriber line (DSL), Internet access, and the operations of a CLEC in the City of Redwood Falls, Minnesota. The Telecom segment has invested heavily in its infrastructure, which has enabled 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 enable it to offer its customers new technologies as they emerge. The geographic expansion of its service offerings will provide this segment with future growth. |
|
|
|
Despite the industry trend of continuing downward pressure on the Telecom segments network access revenues, the segment experienced increased revenues due to access settlements. The increase in network access revenues due to settlements was enhanced due to the Companys eligibility for high-cost loop funding through the Universal Service Fund for its ILEC operations in Springfield and Sanborn, Minnesota, Aurelia, Iowa, and the immediately surrounding areas served by these affected 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, the FCC continues to examine inter-carrier compensation (payments from one telecommunications company to another for the use of their interconnecting networks). The FCC currently has an open docket on intercarrier compensation as well as several dockets on Voice over Internet Protocol (VoIP). The Company cannot predict the outcome of these proceedings, nor can it estimate the impact, if any, on the Company. |
|
|
24
|
|
|
The Company believes that, despite the regulatory and competitive challenges faced by the Telecom segment, the Company has positioned itself for future revenue growth. The Company believes that future growth will be realized through increases in revenue due to new and expanded service offerings. The Company also continually evaluates new and emerging technologies to keep the Companys service offerings innovative and competitive. The Company expects that continued infrastructure investment will enable it to continue to offer its customers new technologies as they emerge, and that geographic expansion of the Companys service offerings, in particular through the acquisition of HTC, will provide this segment with continued future growth. |
|
|
|
OPERATING EXPENSES: |
|
|
|
Operating expenses for the three months ended September 30, 2008 were $7,302,842, for an increase of $3,822,747, or 109.8%, compared to the same period in 2007, due primarily to the acquisition of HTC. Operating expenses for the nine months ended September 30, 2008 were $22,084,539, for an increase of $11,466,965 or 108.0%. Without the acquisition of HTC, operating expenses would have increased 3.8%. The Telecom segment would have been responsible for $628,119 of the increase in operating expenses without the addition of HTC. Depreciation and amortization expense for the Telecom segment would have seen a decrease of $34,838 in 2008 compared to 2007, without the addition of HTC. This small decrease would have resulted even as the Company continued its investment in the Telecom segments infrastructure. The increase in operating expenses, excluding depreciation and amortization, was attributed to the increased cost of providing services and an increasing customer base for the segments expanded services, such as digital video, DSL, and Internet service. In addition, operating expenses increased due to increased costs to comply with the Sarbanes-Oxley Act Section 404. 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 September 30, 2008 increased $977,059 or 104.8% over the three months ended September 30, 2007. Operating income for the nine months ended September 30, 2008 increased $3,038,446 or 148.3%, compared to the nine-month period ended September 30, 2007. Without the addition of HTC, operating income would have increased primarily due to increases in network access, video and Internet revenues, partially offset by the increase in video and other non-regulated service expenses and the increase in general and administrative expenses, including Sarbanes-Oxley Act Section 404 compliance costs, from the Telecom segments operations. |
|
|
|
OTHER INCOME: |
|
|
|
Overall, other income for the three months ended September 30, 2008 decreased $1,037,167 compared to the three months ended September 30, 2007. Other income decreased $1,153,117 for the nine months ended September 30, 2008 compared to the same period in 2007. These decreases are primarily due to the increase in interest expense, partially offset by the gain in January 2008 resulting from the receipt of the final $5.1 million payment for the 2006 sale of MWH to Alltel compared to the receipt in April 2007 of a $3.1 million payment. |
|
|
25
The Companys investment income in Hector Communications Corporation for the nine months ended September 30, 2008 was $627,661, as compared to $729,882 for the same period ended in 2007. The Company acquired a 33.33% ownership interest in Hector on November 3, 2006.
Other investment income decreased $187,885 for the nine months ended September 30, 2008 over the same period in 2007, primarily due to the fact that the Company had less funds for investment due to its January 2008 purchase of HTC, offset somewhat by the receipt of patronage funds in 2007 from CoBank, ACB, and an increase of investment income from Fibercom, LC, a CLEC in Sioux City, Iowa.
There was a $2,552,645 increase in interest expense for the nine-month period ended September 30, 2008 compared to the same period in 2007. The increase in interest expense was due to the Companys borrowings from CoBank, ACB commencing in January 2008 to finance the acquisition of HTC.
There was a $317,539 decrease in interest income for the nine-month period ended September 30, 2008 compared to the same period in 2007. The decrease was due to fewer funds available for investment.
NET INCOME:
Net income was $923,337 for the three months ended September 30, 2008 compared with $1,486,484 for the same period in 2007. Net income was $5,286,697 for the nine-month period ending September 30, 2008 compared with $4,702,030 for the same nine-month period in 2007. This $584,667, or 12.4%, increase was primarily the result of the January 2008 receipt of the final escrow distribution from the October 2006 sale of its interest in MWH to Alltel and the acquisition of HTC.
26
Summary of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
Operating Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecom Segment |
|
$ |
1,325,087 |
|
$ |
574,388 |
|
$ |
3,695,845 |
|
$ |
1,156,867 |
|
Cellular Segment |
|
|
43,821 |
|
|
60,739 |
|
|
224,494 |
|
|
145,620 |
|
Phonery Segment |
|
|
540,084 |
|
|
296,806 |
|
|
1,166,299 |
|
|
745,705 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
1,908,992 |
|
|
931,933 |
|
|
5,086,638 |
|
|
2,048,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
272,405 |
|
|
447,408 |
|
|
6,137,524 |
|
|
4,737,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
(864,225 |
) |
|
(2,061 |
) |
|
(2,557,800 |
) |
|
(5,155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes |
|
|
(393,835 |
) |
|
109,204 |
|
|
(3,379,665 |
) |
|
(2,079,003 |
) |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
923,337 |
|
$ |
1,486,484 |
|
$ |
5,286,697 |
|
$ |
4,702,030 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Earnings Per Share |
|
$ |
0.18 |
|
$ |
0.29 |
|
$ |
1.03 |
|
$ |
0.92 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
The Telecom segment revenues represented 85.8% of the Companys consolidated operating revenues before eliminations for the three months ended September 30, 2008, and 86.7% of the Companys consolidated operating revenues for the nine-month period ended September 30, 2008, before intercompany eliminations. Revenues are primarily earned by providing approximately 31,000 customers access to the local network in ILEC and CLEC operations, and by providing interexchange access for long distance network carriers. The Telecom segment also earns revenue by providing Internet services, including high-speed DSL Internet access, and video services to its subscribers, directory advertising, through billing and collecting for various long distance companies, and for management services provided to HCC. 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 months ending September 30, 2008 increased $4,301,466 or 111.5% compared to the same period last year, due to the acquisition of HTC. Total Telecom segment revenues for the nine-month period ending September 30, 2008 increased $12,958,963 or 114.8% compared to the same period in 2007. Without the addition of HTC, the segment would have experienced an 8.6% increase in operating revenues for the nine month period. All information contained in the following table is before intercompany eliminations.
27
Telecom Segment Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
Local network |
|
$ |
1,930,512 |
|
$ |
986,220 |
|
$ |
5,622,980 |
|
$ |
2,945,030 |
|
Network Access |
|
|
3,662,440 |
|
|
1,448,668 |
|
|
10,897,790 |
|
|
4,240,802 |
|
Other |
|
|
2,564,666 |
|
|
1,421,264 |
|
|
7,729,919 |
|
|
4,105,894 |
|
|
|
|
|
|
|
||||||||
Total Operating Revenues |
|
|
8,157,618 |
|
|
3,856,152 |
|
|
24,250,689 |
|
|
11,291,726 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
4,694,341 |
|
|
2,297,441 |
|
|
14,109,323 |
|
|
7,157,302 |
|
Depreciation and Amortization |
|
|
2,138,190 |
|
|
984,323 |
|
|
6,445,521 |
|
|
2,977,557 |
|
|
|
|
|
|
|
||||||||
Total Operating Expenses |
|
|
6,832,531 |
|
|
3,281,764 |
|
|
20,554,844 |
|
|
10,134,859 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
1,325,087 |
|
$ |
574,388 |
|
$ |
3,695,845 |
|
$ |
1,156,867 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
584,932 |
|
$ |
608,357 |
|
$ |
1,312,425 |
|
$ |
1,524,441 |
|
|
|
|
|
|
|
Local network revenue increased in the Telecom segment by $944,292 or 95.7% for the three months ended September 30, 2008 compared to the same period in 2007, due to the acquisition of HTC. Local network revenue increased in the Telecom segment by $2,677,950 or 90.9% for the nine months ended September 30, 2008 compared to the same period in 2007. Without the addition of HTC, local network revenue would have increased by 0.4%. Although a small increase was achieved for this nine-month period over the prior nine months, local network revenues have experienced downward revenue pressure as a result of the continuing decline in the number of access lines. The decrease in access lines is due to customers increasingly utilizing other technologies, such as wireless phones and IP services, as well as customers dropping second phone lines in their homes when they move their Internet service from a dial-up platform to a DSL platform.
Network access revenue increased $2,213,772 or 152.8% for the three months ended September 30, 2008 compared with the same period in 2007, due to the acquisition of HTC. Network access revenue increased $6,656,988 or 157.0% for the nine months ended September 30, 2008 compared to the same period in 2007. Without the addition of HTC, network access revenues would have experienced a 14.5% increase in 2008 over the same period in 2007. This increase is the result of carrier settlements. The segment continues to experience an overall decrease in minutes of use and the negative effects of downward pricing pressure on network access pricing, a common industry trend. 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 Telecom segment has continually invested in its infrastructure. These capital expenditures have maintained and enhanced this segments infrastructure and have allowed the Company to receive additional settlements from the National Exchange Carrier Association (NECA). Investment in the local loop (access line cost) has made the Company eligible for high-cost loop funding through the Universal Service Fund.
28
Other operating revenues increased $1,143,402 or 80.4% for the three months ended September 30, 2008 compared with the same period in 2007, due to the acquisition of HTC. Other operating revenues increased $3,624,025 or 88.3% for the nine months ended September 30, 2008 compared with the same period in 2007. Without the acquisition of HTC, other operating revenues would have increased 8.4% in 2008 over the same period in 2007. 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 cities of Redwood Falls and Litchfield, Minnesota. The video product offered in New Ulm, Essig, Searles, Courtland, Springfield, Sanborn, Redwood Falls, Hutchinson and Litchfield, Minnesota was responsible for $1,440,470 of the increase in these revenues. Cable television services continued to be offered in the Minnesota communities of Jeffers, Cologne, Mayer, New Germany, and New Market Township, and were responsible for an $8,635 decrease in other operating revenues. Approximately $215,000 of the increase in other operating revenues was from billing and management services that the Company provided to HCC. The remainder of the revenue increase was primarily attributed to Telecom segments sale of Internet services.
Operating expenses, excluding depreciation and amortization, increased $2,396,900 or 104.3% for the three months ended September 30, 2008 compared with the same period in 2007, primarily due to the acquisition of HTC. Operating expenses, excluding depreciation and amortization, increased $6,952,021 or 97.1% for the nine months ended September 30, 2008 compared with the same period in 2007. Without the addition of HTC, operating expenses, excluding depreciation and amortization, would have increased by 9.3%. Operating expenses increased as a result of increased selling, general and administrative costs, particularly those associated with compliance with Sarbanes-Oxley Act Section 404, the increasing expenses associated with the expanded array of services offered, such as video and DSL that allow the Company to offer the triple-play of services to its customers and the expenses associated with offering services to HTC customers. The Telecom segment has recognized the value in being able to compete in all aspects of communication services. The Company continues 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), offers additional services (video and DSL), pursues aggressive marketing to develop brand recognition, and provides solutions for our customers evolving communication 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, and deserving of the Companys best service, attitude and consideration. The Company is applying these same customer-centric philosophies at HTC.
Depreciation and amortization expenses increased $1,153,867 or 117.2% for the three months ended September 30, 2008 compared with the same period in 2007. Depreciation and amortization expenses increased $3,467,964 or 116.5% for the nine months ended September 30, 2008 compared with the same period ended September 30, 2007, primarily due to the acquisition of HTC.
Operating income increased $750,699 or 130.7% for the three months ended September 30, 2008 compared with the same period in 2007, primarily due to the acquisition of HTC. Operating income increased $2,538,978 or 219.8% for the nine months ended September 30, 2008 compared to the same period in 2007. The increase in operating income was due to the increase in revenues for video and Internet services from an increase in customers, and the increase in revenues due to the billing services that the Company provides to HCC. This is partially offset by 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 customer-focused service for the Telecom segments complete array of products and services. The Company is always striving for cost efficiencies and technological improvement to enhance its operating margins for the Telecom segment. The $12,958,963 increase in revenues combined with the $10,419,985 increase in operating expenses resulted in the $2,538,978 increase in operating income when comparing the first nine months of 2008 to the same period in 2007.
29
Cellular Segment
The Cellular segment operations include the sales and service of cellular phones and accessories. The operating revenue from sales of cellular phones and accessories decreased by $5,372 for the three-month period ending September 30, 2008 and increased $57,746 for the nine-month period ending September 30, 2008 as compared with the same periods in 2007, due primarily to an increase in the sale of cellular phones through the acquisition of HTC.
A recap of income for the cellular segment is contained in the following table:
Cellular Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
|
198,346 |
|
|
203,718 |
|
|
617,605 |
|
|
559,859 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
154,525 |
|
|
142,979 |
|
|
393,111 |
|
|
414,239 |
|
Depreciation and Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Operating Expenses |
|
|
154,525 |
|
|
142,979 |
|
|
393,111 |
|
|
414,239 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
43,821 |
|
|
60,739 |
|
|
224,494 |
|
|
145,620 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
|
|
|
|
|
|
|
206,950 |
|
|
212,290 |
|
Gain on Sale of MWH |
|
|
|
|
|
|
|
|
5,123,797 |
|
|
3,116,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Taxes) Benefit |
|
|
(17,734 |
) |
|
640,700 |
|
|
(2,248,206 |
) |
|
(740,863 |
) |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
26,087 |
|
$ |
701,439 |
|
$ |
3,307,035 |
|
$ |
2,733,671 |
|
|
|
|
|
|
|
Phonery Segment
The Phonery segment represented 12.1% of the consolidated operating revenues for the three months ended September 30, 2008 and 11.1% of the consolidated operating revenues for the nine months ended September 30, 2008 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 customer premise equipment (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.
30
Phonery Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
|
|
|
|
||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
|
1,150,889 |
|
|
599,224 |
|
|
3,100,799 |
|
|
1,545,142 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses, Excluding Depreciation and Amortization |
|
|
544,967 |
|
|
272,287 |
|
|
1,739,619 |
|
|
741,527 |
|
Depreciation and Amortization |
|
|
65,838 |
|
|
30,131 |
|
|
194,881 |
|
|
57,910 |
|
|
|
|
|
|
|
||||||||
Total Operating Expenses |
|
|
610,805 |
|
|
302,418 |
|
|
1,934,500 |
|
|
799,437 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
540,084 |
|
$ |
296,806 |
|
$ |
1,166,299 |
|
$ |
745,705 |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
312,318 |
|
$ |
176,688 |
|
$ |
667,237 |
|
$ |
443,918 |
|
|
|
|
|
|
|
Operating revenue increased $551,665, or 92.1%, for the three months ended September 30, 2008 compared to the same period in 2007. Operating revenue increased $1,555,657, or 100.7% for the nine months ended September 30, 2008, due to the acquisition of HTC. Without the addition of HTC, operating revenues would have decreased 1.8%. This decrease in the Phonery segments revenues was primarily due to revenue decreases in the resale of long distance toll and CPE sales.
Operating expenses, excluding depreciation and amortization, increased $272,680 or 100.1% for the three months ended September 30, 2008 compared to the three months ended September 30, 2007. Operating expenses, excluding depreciation and amortization, increased $998,092 or 134.6% for the nine months ended September 30, 2008 compared to the same period in 2007, primarily due to the acquisition of HTC. Without the addition of HTC, the operating expenses would have decreased 8.9%. This segment strives for cost efficiencies, while continuing to endeavor to reach the customer service goal of 100% customer satisfaction. This segment continues to seek new technologies to better serve customer needs and to operate efficiently.
Depreciation and amortization expenses increased $35,707 or 118.5% for the three months ended September 30, 2008 compared to the three months ended September 30, 2007. Depreciation and amortization expenses increased $136,971 or 236.5% for the nine months ended September 30, 2008 compared with the nine months ended September 30, 2008, primarily due to the acquisition of HTC. The 2008 increase is indicative of the continued investment in this segments assets.
Operating income increased by $243,278 or 82.0% for the three months ended September 30, 2008 compared to the three months ended September 30, 2007. Operating income increased by $420,594 or 56.4% for the nine months ended September 30, 2008 compared to the nine months ended September 30, 2007. These increases are primarily due to the addition of HTC.
31
LIQUIDITY AND CAPITAL RESOURCES
Capital Structure
The total long-term capital structure (long-term debt plus shareholders equity) for the Company was $109,219,067 at September 30, 2008, reflecting 52.5% equity and 47.5% debt. This compares to a capital structure of $53,373,566 at December 31, 2007, reflecting 99.8% equity and 0.2% debt. The significant increase in debt results from the borrowings used to acquire HTC. 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 declared dividends for at least the next 12 months.
Cash Flows
Cash provided by operations was $9,453,840 for the nine-month period ended September 30, 2008 compared to cash used by operations of $19,746,143 for the nine-month period ended September 30, 2007. The cash flows provided by operations for the nine months ended September 30, 2008 were primarily the result of net income and non-cash expenses for depreciation and amortization, offset by the gain on the sale of MWH. The cash flows used by operations for the nine months ended September 30, 2007 were primarily due to the payment of income taxes, partially offset by net income and non-cash expenses for depreciation and amortization.
Cash flows used in investing activities were $65,136,765 for the nine months ended September 30, 2008 compared to $44,184 provided by investing activities for the same period in 2007, primarily as a result of the acquisition of HTC in January 2008, offset in part by the receipt of $5,123,797 in proceeds from the final payment from escrow related to the sale of MWH and $1,454,231 from the sale of marketable securities. Capital expenditures relating to on-going businesses were $1,988,987 during the first nine months of 2008 as compared to $2,506,006 for the same period in 2007. 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 $4,000,000 in 2008. The Company will finance these upgrades from working capital.
Cash flows provided by financing activities were $50,272,283 for the nine months ended September 30, 2008 primarily from borrowings of $59,700,000 and principal payments of $7,893,087 compared to cash flows used by financing activities of $1,551,436 for the nine months ended September 30, 2007. Included in cash flows provided and used in financing activities were debt repayments, issuance of long-term debt, and dividend payments.
Dividends
The Company paid dividends of $1,534,630 during the first nine months of 2008 and $1,534,630 during the first nine months of 2007. This represented quarterly dividends of $.10 per share. The Company continues to reinvest in its infrastructure while maintaining dividends to shareholders. The Board of Directors reviews dividend declarations based on anticipated earnings, capital requirements and the operating and financial condition of the Company. The Company does not expect the payment of regular dividends at the existing level to negatively affect its liquidity.
32
The Companys loan agreements have put restrictions on the ability of the Company to pay cash dividends to its shareholders. However, the Company is allowed to pay dividends (a) (i) in an amount up to $2,050,000 in any year and (ii) in any amount if New Ulms Total Leverage Ratio, that is, the ratio of its Indebtedness to EBITDA (in each case as defined in the loan documents) is equal to or less than 3:50 to 1:00, and (b) in either case if New Ulm is not in default or potential default under the loan agreements.
Sale of MWH
See Financial Statements Note 11 of this Form 10-Q.
Working Capital
The Company had working capital of $4,090,877 as of September 30, 2008, compared to working capital of $9,289,613 as of December 31, 2007. The ratio of current assets to current liabilities was 1.8:1.0 as of September 30, 2008 and 4.9:1.0 as of December 31, 2007.
Long-Term Debt
See Financial Statements Note 4 of this Form 10-Q.
Other
The Company has not conducted a public equity offering. It operates with original equity capital, retained earnings and indebtedness.
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.
Recent Accounting Developments
In September 2008, the FASB issued FSP No. FAS 133-1 and FIN 45-4, Disclosures about Credit Derivatives and Certain Guarantees: An Amendment of FASB Statement No. 133 and FASB Interpretation No. 45; and Clarification of the Effective Date of FASB Statement No. 161. FSP No. FAS 133-1 and FIN 45-4 are intended to improve disclosures about credit derivatives by requiring more information about the potential adverse effects of changes in credit risk on the financial position, financial performance, and cash flows of the sellers of credit derivatives. The provisions of this FSP that amend Statement 133 and Interpretation 45 shall be effective for reporting periods (annual and interim) ending after November 15, 2008. The Company does not anticipate this standard will have a material impact on its financial statements.
In May 2008, the FASB issued SFAS No. 162 The Hierarchy of Generally Accepted Accounting Principles, which has been established by the FASB as a framework for entities to identify the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with US GAAP. SFAS No. 162 is not expected to result in a change in current practices. SFAS No. 162 is effective 60 days following the Securities and Exchange Commissions (SEC) approval of the Public Company Accounting Oversight Boards (PCAOB) amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. The Company intends to adopt SFAS No. 162 within the required period.
33
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities an amendment of FASB Statement No. 133. SFAS No. 161 requires enhanced disclosures about an entitys derivative and hedging activities and is effective for financial statements issued for fiscal years beginning after November 15, 2008. The Company will be assessing the impact of SFAS No. 161 on its disclosures.
On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, for its financial assets and liabilities. The Companys adoption of SFAS No. 157 did not impact its financial position, results of operations, liquidity or disclosures, as there were no financial assets or liabilities that are measured at fair value on a recurring basis as of January 1, 2008. In accordance with FASB Staff Position (FSP) No. 157-2, Effective Date of FASB Statement No. 157, the Company elected to defer until January 1, 2009, the adoption of SFAS No. 157 for all non-financial assets and liabilities that are not recognized or disclosed at fair value in the financial statements on a recurring basis. This includes goodwill and non-financial long-lived assets that are measured at fair value in impairment testing. The Company cannot predict the impact on the Companys financial position, results of operations or liquidity due to the adoption of SFAS No. 157 for those non-financial assets and liabilities within the scope of FSP 157-2.
SFAS 157 defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS 157 also describes three levels of inputs that may be used to measure fair value:
|
|
|
|
|
Level 1 quoted prices in active markets for identical assets and liabilities. |
|
|
|
|
|
Level 2 observable inputs other than quoted prices in active markets for identical assets and liabilities. |
|
|
|
|
|
Level 3 unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions. |
The fair value of the Companys interest-rate swap agreements discussed in Financial Statements Note 5, were determined based on Level 2 inputs.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company does not have operations subject to risks of foreign currency fluctuations. The Company does, however, use derivative financial instruments to manage exposure to interest rate fluctuations. The Companys objectives for holding derivatives are to minimize interest rate risks using the most effective methods to eliminate or reduce the impact of these exposures. Variable rate debt instruments are subject to interest rate risk. On March 19, 2008, the Company executed interest-rate swap agreements, effectively locking in the interest rate on $6,000,000 of variable-rate debt through March of 2011 and $33,000,000 of variable-rate debt through March 2013. On June 23, 2008, the Company executed interest-rate swap agreements, effectively locking in the interest rate on $3,000,000 of variable-rate debt through June of 2011 and $3,000,000 of variable-rate debt through June 2013. A summary of these agreements is contained in Note 5.
34
The cumulative gain or loss on current derivative instruments is reported as a component of accumulated other comprehensive income (loss) in shareholders equity and is recognized in earnings when the term of the protection agreement is concluded. Our earnings are affected by changes in interest rates as a portion of our long-term debt has variable interest rates based on LIBOR. If interest rates for the portion of our long-term debt based on variable rates had averaged 10% more for the quarter ended September 30, 2008, our interest expense would have increased $255,000.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The management of the Company carried out an evaluation, under the supervision and with the participation of the Companys Chief Executive Officer, Chief Financial Officer and Chief Operating Officer, regarding the effectiveness, as of September 30, 2008, of the design and operation of the Companys disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based upon that evaluation, the Companys Chief Executive Officer, Chief Financial Officer and Chief Operating Officer have concluded that its disclosure controls and procedures were effective in ensuring that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to the Companys management, including its Chief Executive Officer, Chief Financial Officer and Chief Operating Officer, in a manner that allows timely decisions regarding required disclosure.
There have been no changes in our internal control over financial reporting during the quarter ended September 30, 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
35
Other than the additional risk factors described below, there have been no material changes to the risk factors described in our annual report on Form 10-K for the year ended December 31, 2007.
The changing economic climate may result in changes in our customers purchasing habits and result in declines in our operating income.
Recent events in the American economy, including higher unemployment and a general business slowdown, may affect our results of operation. As a result of real or perceived economic factors, some of our residential or business customers may decide to lower the levels of products and services they purchase from us. Although we have not experienced any significant effect from the economic slowdown in our results through September 30, 2008, a continuing economic slowdown may adversely affect our future revenues.
Sale of MWH
See Financial Statements Note 11 of this Form 10-Q.
SWAP Agreements
See Financial Statements Note 5 of this Form 10-Q.
See Index to Exhibits on page 38 of this Form 10-Q.
36
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 7, 2008 |
By |
/s/ Bill Otis |
|
|
|
|
|
Bill Otis, President and Chief Executive Officer |
|
|
|
Dated: November 7, 2008 |
By |
/s/ Nancy Blankenhagen |
|
|
|
|
|
Nancy Blankenhagen, Chief Financial Officer |
37
|
|
|
|
Exhibit |
|
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 |
38